FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-10

Free Writing Prospectus dated October 27, 2014

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-190246) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus.  This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement.  This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus.  Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or prospectus relating to the Certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free writing prospectus and/or prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

ANNEX A-1
								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	JPMCB	CityPlace	1-4 CityPlace Drive, 1001 Craig Road, 11629-11647 Olive Boulevard and 11615 Olive Boulevard	Creve Coeur	MO	63141/63146	St. Louis	1	Office	CBD
2	JPMCB	BankNote Building	890 Garrison Avenue	Bronx	NY	10474	Bronx	1	Office	CBD
3	JPMCB / Column	Grapevine Mills	3000 Grapevine Mills Parkway	Grapevine	TX	76051	Tarrant	1	Retail	Regional Mall
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	1001 Barnes Crossing Road and 3882 Market Center Drive	Tupelo	MS	38804	Lee	1	Retail	Regional Mall
5	LCF	Spectra Energy Headquarters	5400 Westheimer Court	Houston	TX	77056	Harris	1	Office	CBD
6	JPMCB	Hilton Houston Post Oak	2001 Post Oak Boulevard	Houston	TX	77056	Harris	1	Hotel	Full Service
7	LCF	Atlanta Decorative Arts Center	351 Peachtree Hills Avenue Northeast	Atlanta	GA	30305	Fulton	1	Office	Design Center
8	JPMCB	Florida Multifamily Portfolio	Various	Various	FL	Various	Various	13	Multifamily	Garden
8.01	JPMCB	Lakeland Manor	929 Gilmore Avenue and 730-810 East 1st Street	Lakeland	FL	33801	Lake	1	Multifamily	Garden
8.02	JPMCB	Kings Trail	3770 Toledo Road	Jacksonville	FL	32217	Duval	1	Multifamily	Garden
8.03	JPMCB	Rolling Hills	5402 Pine Chase Drive	Orlando	FL	32808	Orange	1	Multifamily	Garden
8.04	JPMCB	Bella Mar I & II	12406 North 15th Street	Tampa	FL	33612	Hillsborough	1	Multifamily	Garden
8.05	JPMCB	Jacksonville Heights	8050 103rd Street	Jacksonville	FL	32210	Duval	1	Multifamily	Garden
8.06	JPMCB	Del Rio	5013 East Sligh Avenue	Tampa	FL	33617	Hillsborough	1	Multifamily	Garden
8.07	JPMCB	North Washington	1877 19th Street	Sarasota	FL	34234	Sarasota	1	Multifamily	Garden
8.08	JPMCB	Lago Bello	13533 Gragston Circle	Tampa	FL	33613	Hillsborough	1	Multifamily	Garden
8.09	JPMCB	Mount Dora	3001 Northland Road	Mount Dora	FL	32757	Lake	1	Multifamily	Garden
8.10	JPMCB	Tanglewood	2811 Ruleme Street	Eustis	FL	32726	Lake	1	Multifamily	Garden
8.11	JPMCB	Brandywyne	418 19th Street Southeast	Winter Haven	FL	33884	Polk	1	Multifamily	Garden
8.12	JPMCB	Landings	102 Landings Way	Winter Haven	FL	33880	Polk	1	Multifamily	Garden
8.13	JPMCB	Country Place	3950 Country Place	Winter Haven	FL	33880	Polk	1	Multifamily	Garden
9	LCF	Wilton Commercial Portfolio	Various	Various	Various	Various	Various	51	Various	Various
9.01	LCF	John Rolfe Commons	2200-2316 John Rolfe Parkway	Richmond	VA	23233	Henrico	1	Retail	Anchored
9.02	LCF	Tuckahoe Village Shopping Center	11200-11280 Patterson Avenue	Richmond	VA	23238	Henrico	1	Retail	Anchored
9.03	LCF	Hermitage Industrial Center	8400-8621 Sanford Drive, 8401-8447 Glazebrook Drive	Richmond	VA	23228	Henrico	1	Industrial	Warehouse
9.04	LCF	Westland Shopping Center	8025-8099 Broad Street	Richmond	VA	23294	Henrico	1	Retail	Unanchored
9.05	LCF	The Shoppes at Crossridge	10220 Staples Mill Road	Glen Allen	VA	23060	Henrico	1	Retail	Anchored
9.06	LCF	Lauderdale Square	3001, 3101, 3033-3171 Lauderdale Drive	Richmond	VA	23233	Henrico	1	Retail	Shadow Anchored
9.07	LCF	Wilton Park / Wilton Park West	4901 and 4905 Dickens Road	Richmond	VA	23230	Henrico	1	Office	Suburban
9.08	LCF	Atlee Commerce Center II and III	9424 A-L and 9432 Atlee Commerce Boulevard	Ashland	VA	23005	Hanover	1	Industrial	Warehouse
9.09	LCF	Montpelier Shopping Center	16601-16655 Mountain Road	Montpelier	VA	23192	Hanover	1	Retail	Anchored
9.10	LCF	Walgreens at Ridgefield Commons	10720 Ridgefield Parkway	Richmond	VA	23233	Henrico	1	Retail	Single Tenant
9.11	LCF	Hanover Commons Shopping Center	9502 Chamberlayne Road	Mechanicsville	VA	23116	Hanover	1	Retail	Anchored
9.12	LCF	Beverly Hills Shopping Center	8502-8540 Patterson Avenue	Richmond	VA	23229	Henrico	1	Retail	Unanchored
9.13	LCF	Maybeury North Shopping Center	8909 Patterson Avenue	Richmond	VA	23229	Henrico	1	Retail	Anchored
9.14	LCF	Stratford Hills Shopping Center	2801-2919 Hathaway Road and 6798 Forest Hill Avenue	Richmond	VA	23225	Richmond City	1	Retail	Unanchored
9.15	LCF	Wilton Square at Innsbrook	10820-10890 West Broad Street	Glen Allen	VA	23060	Henrico	1	Retail	Unanchored
9.16	LCF	Gayton Business Center I - VIII	12111-12115 Ridgefield Parkway	Richmond	VA	23233	Henrico	1	Industrial	Warehouse
9.17	LCF	Humana Office Building	4191 Innslake Drive	Glen Allen	VA	23060	Henrico	1	Office	Suburban
9.18	LCF	Canterbury Shopping Center	10602-10622 Patterson Avenue	Richmond	VA	23238	Henrico	1	Retail	Unanchored
9.19	LCF	Maybeury South Shopping Center	8901-8917 Patterson Avenue	Richmond	VA	23229	Henrico	1	Retail	Unanchored
9.20	LCF	Tuckahoe Village Merchant Square	1104-1126 Westbriar Drive	Richmond	VA	23238	Henrico	1	Retail	Unanchored
9.21	LCF	The Park at Dickens Place	6401-6405 Dickens Place	Richmond	VA	23230	Henrico	1	Industrial	Flex
9.22	LCF	Canterbury Green Shopping Center	10605 Patterson Avenue	Richmond	VA	23238	Henrico	1	Retail	Unanchored
9.23	LCF	Verizon Center	7300-7336 Staples Mill Road	Richmond	VA	23228	Henrico	1	Retail	Unanchored
9.24	LCF	Southgate Manor	828 Westway Street	Elizabeth City	NC	27909	Pasquotank	1	Multifamily	Garden
9.25	LCF	Crossridge Wells Fargo Bank	10190 Staples Mill Road	Glen Allen	VA	23060	Henrico	1	Retail	Single Tenant
9.26	LCF	Crofton Green Merchants Square	12341-12395 Gayton Road	Richmond	VA	23238	Henrico	1	Retail	Unanchored
9.27	LCF	Westland East Shopping Center	8021-8023 and 8045 West Broad Street	Richmond	VA	23294	Henrico	1	Retail	Anchored
9.28	LCF	Quioccasin Shoppes	9101-9115 Quioccasin Road	Richmond	VA	23229	Henrico	1	Retail	Unanchored
9.29	LCF	Wilton Square at Brandermill	13601-13621 Genito Road	Midlothian	VA	23112	Chesterfield	1	Retail	Unanchored
9.30	LCF	Nova of Virginia Aquatics	12215 Gayton Road	Richmond	VA	23238	Henrico	1	Retail	Single Tenant
9.31	LCF	2208-2218 Perl Road	2208-2218 Perl Road	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.32	LCF	Quioccasin Square Shopping Center	1419-1425 Blue Jay Lane & 9025-9035 Quioccasin Road	Richmond	VA	23229	Henrico	1	Retail	Unanchored
9.33	LCF	Atlee Business Center V and VI	9471 and 9474 King Air Court	Ashland	VA	23005	Hanover	1	Industrial	Warehouse
9.34	LCF	2400 Westwood Avenue	2400 Westwood Avenue	Richmond	VA	23230	Henrico	1	Industrial	Flex
9.35	LCF	2121 Dabney Road	2121 Dabney Road	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.36	LCF	BHSC-Verizon Store	8550 Patterson Avenue	Richmond	VA	23229	Henrico	1	Retail	Single Tenant
9.37	LCF	Brookside Convenience Center	7601 Brook Road	Richmond	VA	23227	Henrico	1	Retail	Unanchored
9.38	LCF	Offices At Parham & Patterson	8545 Patterson Avenue	Richmond	VA	23229	Henrico	1	Office	Suburban
9.39	LCF	4411 Jacque Street	4411 Jacque Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.40	LCF	2040 Westmoreland Street	2040 Westmoreland Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.41	LCF	Canterbury Building	10625 Patterson Avenue	Richmond	VA	23238	Henrico	1	Office	Suburban
9.42	LCF	338 Oyster Point Road	338 Oyster Point Road	Newport News	VA	23602	Henrico	1	Retail	Single Tenant
9.43	LCF	5712-5716 Greendale Road	5712-5716 Greendale Road	Richmond	VA	23228	Henrico	1	Industrial	Warehouse
9.44	LCF	5004-5010 West Clay Street	5004-5010 West Clay Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.45	LCF	Canterbury Green Office Building	10611 Patterson Avenue	Richmond	VA	23238	Henrico	1	Office	Suburban
9.46	LCF	4909-4911 West Clay Street	4909-4911 West Clay Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.47	LCF	4100 West Clay Street	4100 West Clay Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.48	LCF	5612-5614 Greendale Road	5612-5614 Greendale Road	Richmond	VA	23228	Henrico	1	Industrial	Warehouse
9.49	LCF	The Wilton Professional Building	3200 Lauderdale Drive	Richmond	VA	23233	Henrico	1	Office	Suburban
9.50	LCF	5001-5003 West Leigh Street	5001-5003 West Leigh Street	Richmond	VA	23230	Henrico	1	Industrial	Warehouse
9.51	LCF	4905 West Clay Street	4905 West Clay Street	Richmond	VA	23230	Henrico	1	Industrial	Flex
10	JPMCB	9525 West Bryn Mawr Avenue	9525 West Bryn Mawr Avenue	Rosemont	IL	60018	Cook	1	Office	Suburban
11	SMF II	American Center	27777 Franklin Road	Southfield	MI	48034	Oakland	1	Office	Suburban
12	Barclays	350 East 52nd Street	350 East 52nd Street	New York	NY	10022	New York	1	Multifamily	High Rise
13	Barclays	Southport Plaza	1150 South Avenue	Staten Island	NY	10314	Richmond	1	Mixed Use	Office/Industrial
14	LCF	Mason Devonshire Plaza	10316-10360 Mason Avenue	Chatsworth	CA	91311	Los Angeles	1	Retail	Anchored
15	SMF II	Legacy Apartments	6909 Custer Road	Plano	TX	75023	Collin	1	Multifamily	Garden
16	SMF II	Fox Haven Apartments	7275 Hickory Street	Frisco	TX	75034	Collin	1	Multifamily	Garden
17	JPMCB	Hershey Square Shopping Center	1130 Mae Street	Hummelstown	PA	17036	Dauphin	1	Retail	Anchored
18	LCF	Greensboro Portfolio	Various	Greensboro	NC	Various	Guilford	14	Various	Various
18.01	LCF	Air Park West - 1	7825 National Service Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.02	LCF	Air Park West - 2	7823 National Service Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.03	LCF	Deep River - 7800	7800 Thorndike Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.04	LCF	Air Park West - 4	7819 National Service Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.05	LCF	Air Park West - 5	7817 National Service Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.06	LCF	Air Park West - 6	7815 National Service Road	Greensboro	NC	27409	Guilford	1	Office	Suburban
18.07	LCF	West Friendly Business Park - 7341	7341 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.08	LCF	West Friendly Business Park - 7347	7347 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.09	LCF	West Friendly Business Park - 7355	7355 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.10	LCF	West Friendly Business Park - 7343	7343 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.11	LCF	West Friendly Business Park - 7345	7345 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.12	LCF	West Friendly Business Park - 7349	7349 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Flex
18.13	LCF	West Friendly Business Park - 7353	7353 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Warehouse

A-1-1

ANNEX A-1
								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
18.14	LCF	West Friendly Business Park - 7351	7351 West Friendly Avenue	Greensboro	NC	27410	Guilford	1	Industrial	Warehouse
19	LCF	Park Place	5690 DTC Boulevard	Greenwood Village	CO	80111	Arapahoe	1	Office	Suburban
20	RCMC	FedEx Ground Distribution Facility - Billings	3805 and 3815 Hesper Road	Billings	MT	59102	Yellowstone	1	Industrial	Warehouse/Distribution
21	JPMCB	Orion on Orpington Student Housing	12700 Orpington Street	Orlando	FL	32826	Orange	1	Multifamily	Student
22	SMF II	3600 San Clemente Building B	3600B North Capital of Texas Highway	Austin	TX	78746	Travis	1	Office	Suburban
23	RCMC	Vallejo Plaza	475 & 485 Redwood Street and 3325-3945 Sonoma Boulevard	Vallejo	CA	94590	Solano	1	Retail	Anchored
24	RCMC	Turk’s Head Building	76 Westminster Street	Providence	RI	02903	Providence	1	Office	CBD
25	Barclays	Dove Run Shopping Center	200 Dove Run Drive	Middletown	DE	19709	New Castle	1	Retail	Anchored
26	LCF	Storage Etc - Carson	20501 Main Street	Carson	CA	90745	Los Angeles	1	Self Storage	Self Storage
27	LCF	Westfield Village	9349-9369 Sheridan Boulevard	Westminster	CO	80031	Jefferson	1	Retail	Anchored
28	JPMCB	Remount Business Park II	1141 Remount Road	North Charleston	SC	29406	Charleston	1	Mixed Use	Office/Industrial
29	Barclays	Williamson Office Portfolio	Various	Various	TN	Various	Williamson	2	Office	Suburban
29.01	Barclays	Energy Park I & II	377 & 381 Riverside Drive	Franklin	TN	37064	Williamson	1	Office	Suburban
29.02	Barclays	Maryland Way Office Building	5300 Maryland Way	Brentwood	TN	37027	Williamson	1	Office	Suburban
30	JPMCB	The Glenwood	111 Glenwood Avenue	East Orange	NJ	07017	Essex	1	Multifamily	Mid Rise
31	Barclays	Holiday Inn Charlotte University	8520 University Executive Park Drive	Charlotte	NC	28262	Mecklenburg	1	Hotel	Full Service
32	Barclays	H5 Denver Data Center	5350 South Valentia Way	Greenwood Village	CO	80111	Arapahoe	1	Office	Data Center
33	RCMC	Commerce Center	50 East Commerce Drive	Schaumburg	IL	60173	Cook	1	Office	Suburban
34	Barclays	Holiday Inn Express & Suites Warminster	240 Veterans Way	Warminster	PA	18974	Bucks	1	Hotel	Limited Service
35	JPMCB	Carmendy Square Townhomes	367 Sunny Oaks Way	Lady Lake	FL	32159	Lake	1	Multifamily	Garden
36	RCMC	Hilton Garden Inn - North Little Rock	4100 Glover Lane	North Little Rock	AR	72117	Pulaski	1	Hotel	Limited Service
37	Barclays	Crossroads Square Shopping Center	8102 Blanding Boulevard	Jacksonville	FL	32244	Duval	1	Retail	Anchored
38	Barclays	Brettwood Village Shopping Center	3000 North Water Street	Decatur	IL	62526	Macon	1	Retail	Anchored
39	SMF II	Pangea 9 Portfolio	Various	Various	IL	Various	Cook	15	Multifamily	Garden
39.01	SMF II	8127 South Ellis Avenue	8127 South Ellis Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.02	SMF II	8001-8009 South Ellis Avenue	8001-8009 South Ellis Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.03	SMF II	8253-8259 South Ingleside Avenue	8253-8259 South Ingleside Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.04	SMF II	8152 South Evans Avenue	8152 South Evans Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.05	SMF II	8100 South Drexel Avenue	8100 South Drexel Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.06	SMF II	7901-7911 South Dobson Avenue	7901-7911 South Dobson Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.07	SMF II	8056 South Drexel Avenue	8056 South Drexel Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.08	SMF II	3454 West Lexington Street	3454 West Lexington Street	Chicago	IL	60624	Cook	1	Multifamily	Garden
39.09	SMF II	7800 South Michigan Avenue	7800 South Michigan Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.10	SMF II	7915-7919 South Hermitage Avenue	7915-7919 South Hermitage Avenue	Chicago	IL	60620	Cook	1	Multifamily	Garden
39.11	SMF II	14026 South School Street	14026 South School Street	Chicago	IL	60827	Cook	1	Multifamily	Garden
39.12	SMF II	7903-7911 South Evans Avenue	7903-7911 South Evans Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
39.13	SMF II	148 North La Crosse Avenue	148 North La Crosse Avenue	Chicago	IL	60644	Cook	1	Multifamily	Garden
39.14	SMF II	2109 South 5th Avenue	2109 South 5th Avenue	Maywood	IL	60153	Cook	1	Multifamily	Garden
39.15	SMF II	8806 South Cottage Grove Avenue	8806 South Cottage Grove Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden
40	LCF	Port Aransas-Ingleside Portfolio	Various	Various	TX	Various	Various	2	Hotel	Various
40.01	LCF	Holiday Inn Express Port Aransas	727 South 11th Street	Port Aransas	TX	78373	Nueces	1	Hotel	Limited Service
40.02	LCF	Studio 6 Ingleside	2920 Rockland Boulevard	Ingleside	TX	78362	San Patricio	1	Hotel	Extended Stay
41	LCF	Storage Etc - Hancock	2150 Hancock Street	San Diego	CA	92110	San Diego	1	Self Storage	Self Storage
42	LCF	Railway Loft	1501 St. Paul Street	Baltimore	MD	21202	Baltimore City	1	Mixed Use	Office/Multifamily/Retail
43	SMF II	Market Place Shopping Center	5830-5980 East State Street	Rockford	IL	61108	Winnebago	1	Retail	Anchored
44	RCMC	Four United Plaza	8555 United Plaza Boulevard	Baton Rouge	LA	70809	East Baton Rouge	1	Office	Suburban
45	LCF	One & Two Monaco	6795 & 6825 East Tennessee Avenue	Denver	CO	80224	Denver	1	Office	CBD
46	SMF II	54 Bond Street	54 Bond Street	New York	NY	10012	New York	1	Retail	Unanchored
47	LCF	Short Pump Commons	4300 Pouncey Tract Road	Glen Allen	VA	23060	Henrico	1	Retail	Unanchored
48	SMF II	Hilton Garden Inn Kankakee	455 Riverstone Parkway	Kankakee	IL	60901	Kankakee	1	Hotel	Limited Service
49	RCMC	Hampton Inn Houston - Northwest	20035 Northwest Freeway	Houston	TX	77065	Harris	1	Hotel	Limited Service
50	SMF II	Maxim Business Park	4305 South Mingo Road, 9902 East 43rd Street and 10002 East 43rd Street	Tulsa	OK	74146	Tulsa	1	Mixed Use	Office/Retail
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	85 Neha Drive	Franklin	KY	42134	Simpson	1	Hotel	Limited Service
52	LCF	Courtyard Daytona Beach	1605 Richard Petty Boulevard	Daytona Beach	FL	32114	Volusia	1	Hotel	Limited Service
53	SMF II	University Park Shopping Center	1425 Scalp Avenue	Johnstown	PA	15904	Cambria	1	Retail	Shadow Anchored
54	SMF II	Fairfield Inn Dayton North	6960 Miller Lane	Dayton	OH	45414	Montgomery	1	Hotel	Limited Service
55	LCF	La Quinta Inn & Suites Jupiter	34 Fishermans Way	Jupiter	FL	33477	Palm Beach	1	Hotel	Limited Service
56	LCF	Cathedral Place	24 Cathedral Place	St. Augustine	FL	32084	Saint Johns	1	Mixed Use	Office/Retail
57	Barclays	TPUSA Building	4079 Executive Parkway	Westerville	OH	43081	Franklin	1	Office	Suburban
58	SMF II	Stonington Townhomes and Staunton Self Storage	Various	Various	VA	Various	Augusta	2	Various	Various
58.01	SMF II	Staunton Self Storage	616 Lee Jackson Highway	Staunton	VA	24401	Augusta	1	Self Storage	Self Storage
58.02	SMF II	Stonington Townhomes	5-16 Gilston Place & 2-12 Sloan Place	Fishersville	VA	22939	Augusta	1	Multifamily	Garden
59	LCF	Holiday Inn Express Kirksville	2702 South Business Highway 63	Kirksville	MO	63501	Adair	1	Hotel	Limited Service
60	Barclays	Sherwood Plaza	4020 Frederica Street	Owensboro	KY	42301	Daviess	1	Retail	Anchored
61	LCF	Lee Pointe Apartments	1225 North Lee Drive	Bowling Green	KY	42101	Warren	1	Multifamily	Garden
62	LCF	Campus at Crooks & Auburn	2881‐2949 Crooks Road	Rochester Hills	MI	48309	Oakland	1	Retail	Unanchored
63	SMF II	East Jackson Shopping Center	3021-3039 East Michigan Avenue	Jackson	MI	49202	Jackson	1	Retail	Anchored
64	LCF	Tractor Supply - Bennett	200 West Marketplace Drive	Bennett	CO	80102	Arapahoe	1	Retail	Freestanding
65	SMF II	Flowery Branch Self Storage	6121 Spout Springs Road	Flowery Branch	GA	30542	Hall	1	Self Storage	Self Storage

A-1-2

ANNEX A-1
													Original
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)
1	JPMCB	CityPlace	1982-2002		880,476	Square Feet	88.8%	09/04/14	147,000,000	08/18/14	74.0%	108,850,000	124	108,850,000
2	JPMCB	BankNote Building	1910	2014	386,442	Square Feet	90.1%	06/30/14	117,200,000	05/30/14	70.8%	83,000,000	215	83,000,000
3	JPMCB / Column	Grapevine Mills	1997		1,337,751	Square Feet	85.0%	05/30/14	505,000,000	08/12/14	53.1%	73,000,000	200	73,000,000
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	1990, 1999	1996	629,757	Square Feet	94.8%	06/01/14	105,700,000	08/22/14	63.4%	67,000,000	106	67,000,000
5	LCF	Spectra Energy Headquarters	1981	2004	614,000	Square Feet	100.0%	10/26/14	84,500,000	09/04/14	62.1%	52,500,000	86	52,500,000
6	JPMCB	Hilton Houston Post Oak	1982	2014	448	Rooms	83.5%	08/31/14	126,200,000	06/27/14	63.4%	45,000,000	178,571	45,000,000
7	LCF	Atlanta Decorative Arts Center	1960	2008	427,036	Square Feet	82.8%	08/31/14	80,800,000	08/14/14	45.8%	37,000,000	87	37,000,000
8	JPMCB	Florida Multifamily Portfolio	Various	Various	2,198	Units	94.1%	08/25/14	86,670,000	Various	66.1%	35,000,000	26,069	35,000,000
8.01	JPMCB	Lakeland Manor	1972	2012	373	Units	94.4%	08/25/14	13,800,000	09/03/14		5,620,000		5,620,000
8.02	JPMCB	Kings Trail	1968		320	Units	94.7%	08/25/14	13,400,000	09/03/14		5,425,000		5,425,000
8.03	JPMCB	Rolling Hills	1995		240	Units	91.3%	08/25/14	12,000,000	08/27/14		4,850,000		4,850,000
8.04	JPMCB	Bella Mar I & II	1973, 1974		264	Units	93.2%	08/25/14	9,150,000	09/03/14		3,700,000		3,700,000
8.05	JPMCB	Jacksonville Heights	1969	2013	173	Units	93.1%	08/25/14	7,600,000	09/03/14		3,070,000		3,070,000
8.06	JPMCB	Del Rio	1982, 1983		160	Units	96.3%	08/25/14	6,100,000	09/03/14		2,460,000		2,460,000
8.07	JPMCB	North Washington	1961		118	Units	94.9%	08/25/14	5,300,000	09/04/14		2,000,000		2,000,000
8.08	JPMCB	Lago Bello	1984		120	Units	97.5%	08/25/14	4,850,000	09/03/14		1,970,000		1,970,000
8.09	JPMCB	Mount Dora	1986, 1988	2012-2013	132	Units	94.7%	08/25/14	4,400,000	09/03/14		1,820,000		1,820,000
8.10	JPMCB	Tanglewood	1972, 1986		138	Units	93.5%	08/25/14	4,500,000	09/03/14		1,820,000		1,820,000
8.11	JPMCB	Brandywyne	1980	2011-2013	82	Units	92.7%	08/25/14	2,780,000	09/03/14		1,140,000		1,140,000
8.12	JPMCB	Landings	1984	2011-2013	60	Units	95.0%	08/25/14	2,220,000	09/03/14		900,000		900,000
8.13	JPMCB	Country Place	1984		18	Units	100.0%	08/25/14	570,000	09/03/14		225,000		225,000
9	LCF	Wilton Commercial Portfolio	Various	Various	2,031,439	Square Feet	87.1%	Various	228,100,000	08/01/14	66.9%	33,000,000	75	32,921,742
9.01	LCF	John Rolfe Commons	2003-2005		159,600	Square Feet	88.3%	08/13/14	24,200,000	05/22/14		3,340,829		3,332,907
9.02	LCF	Tuckahoe Village Shopping Center	1975-1999		135,901	Square Feet	95.7%	08/13/14	21,100,000	07/05/14		3,175,312		3,167,782
9.03	LCF	Hermitage Industrial Center	1976-1982		384,385	Square Feet	83.5%	08/13/14	20,100,000	07/07/14		3,024,849		3,017,676
9.04	LCF	Westland Shopping Center	1962, 1984	2008	94,586	Square Feet	96.5%	08/13/14	13,500,000	07/18/14		1,971,416		1,966,741
9.05	LCF	The Shoppes at Crossridge	2003		93,762	Square Feet	97.3%	08/13/14	12,500,000	07/06/14		1,820,910		1,816,592
9.06	LCF	Lauderdale Square	1993-2007		56,095	Square Feet	86.8%	08/13/14	9,800,000	07/18/14		1,474,798		1,471,301
9.07	LCF	Wilton Park / Wilton Park West	1972, 2008		67,230	Square Feet	100.0%	08/13/14	9,100,000	07/17/14		1,369,435		1,366,188
9.08	LCF	Atlee Commerce Center II and III	1995	2005	90,544	Square Feet	100.0%	08/13/14	8,200,000	07/07/14		1,234,006		1,231,080
9.09	LCF	Montpelier Shopping Center	2006		51,635	Square Feet	95.2%	08/13/14	8,200,000	07/06/14		1,188,863		1,186,043
9.10	LCF	Walgreens at Ridgefield Commons	2008		14,820	Square Feet	100.0%	09/06/14	6,700,000	07/22/14		1,008,269		1,005,878
9.11	LCF	Hanover Commons Shopping Center	1990		73,738	Square Feet	82.8%	08/13/14	6,800,000	08/02/14		993,214		990,858
9.12	LCF	Beverly Hills Shopping Center	1959	2004	45,014	Square Feet	89.3%	08/13/14	6,000,000	07/05/14		902,949		900,808
9.13	LCF	Maybeury North Shopping Center	1960		35,975	Square Feet	88.2%	08/13/14	6,000,000	07/05/14		902,949		900,808
9.14	LCF	Stratford Hills Shopping Center	1954		42,950	Square Feet	88.2%	08/13/14	4,700,000	07/23/14		872,839		870,769
9.15	LCF	Wilton Square at Innsbrook	2009		17,454	Square Feet	100.0%	08/13/14	5,700,000	07/18/14		827,696		825,733
9.16	LCF	Gayton Business Center I - VIII	1999		55,578	Square Feet	90.9%	08/13/14	5,000,000	07/07/14		722,355		720,642
9.17	LCF	Humana Office Building	1986		41,927	Square Feet	100.0%	08/13/14	4,800,000	07/17/14		722,355		720,642
9.18	LCF	Canterbury Shopping Center	1969		47,110	Square Feet	41.5%	08/13/14	4,400,000	07/05/14		662,157		660,587
9.19	LCF	Maybeury South Shopping Center	1963		24,030	Square Feet	96.2%	08/13/14	4,000,000	07/05/14		601,959		600,531
9.20	LCF	Tuckahoe Village Merchant Square	1970		25,240	Square Feet	89.2%	08/13/14	3,000,000	07/05/14		451,475		450,404
9.21	LCF	The Park at Dickens Place	1999		54,277	Square Feet	76.2%	08/13/14	2,950,000	07/01/14		443,925		442,873
9.22	LCF	Canterbury Green Shopping Center	1987		18,990	Square Feet	78.5%	08/13/14	2,700,000	07/05/14		406,310		405,346
9.23	LCF	Verizon Center	1989		15,336	Square Feet	100.0%	08/13/14	2,650,000	07/18/14		398,804		397,858
9.24	LCF	Southgate Manor	1971		94	Units	93.2%	05/31/14	2,450,000	07/18/14		368,694		367,820
9.25	LCF	Crossridge Wells Fargo Bank	2006		4,500	Square Feet	100.0%	09/06/14	2,000,000	07/06/14		300,990		300,276
9.26	LCF	Crofton Green Merchants Square	1976-1987		18,460	Square Feet	76.7%	08/13/14	1,950,000	07/18/14		293,441		292,745
9.27	LCF	Westland East Shopping Center	1963, 2007		23,362	Square Feet	100.0%	08/13/14	1,900,000	07/18/14		285,935		285,257
9.28	LCF	Quioccasin Shoppes	1965		15,140	Square Feet	61.2%	08/13/14	1,800,000	07/05/14		270,880		270,238
9.29	LCF	Wilton Square at Brandermill	1985	1988	17,345	Square Feet	60.0%	08/13/14	1,700,000	08/02/14		255,847		255,240
9.30	LCF	Nova of Virginia Aquatics	1997, 2006		28,436	Square Feet	100.0%	09/06/14	1,350,000	07/18/14		203,176		202,695
9.31	LCF	2208-2218 Perl Road	1969		29,040	Square Feet	100.0%	08/13/14	1,300,000	07/17/14		195,627		195,164
9.32	LCF	Quioccasin Square Shopping Center	1959		5,310	Square Feet	100.0%	08/13/14	1,300,000	07/05/14		195,627		195,164
9.33	LCF	Atlee Business Center V and VI	2014		16,427	Square Feet	0.0%	08/13/14	1,250,000	07/07/14		188,122		187,675
9.34	LCF	2400 Westwood Avenue	1966		36,765	Square Feet	0.0%	08/13/14	1,230,000	07/17/14		185,102		184,663
9.35	LCF	2121 Dabney Road	1957		30,035	Square Feet	100.0%	09/06/14	1,200,000	07/17/14		180,594		180,166
9.36	LCF	BHSC-Verizon Store	2009		1,625	Square Feet	100.0%	09/06/14	1,150,000	07/05/14		173,067		172,656
9.37	LCF	Brookside Convenience Center	1987		6,286	Square Feet	100.0%	08/13/14	1,000,000	07/18/14		150,484		150,127
9.38	LCF	Offices At Parham & Patterson	1980		10,680	Square Feet	73.4%	08/13/14	940,000	07/17/14		141,447		141,112
9.39	LCF	4411 Jacque Street	1959		25,005	Square Feet	100.0%	09/06/14	875,000	07/17/14		131,676		131,364
9.40	LCF	2040 Westmoreland Street	1955		21,515	Square Feet	100.0%	09/06/14	750,000	07/17/14		112,869		112,601
9.41	LCF	Canterbury Building	1970	2011	10,200	Square Feet	100.0%	09/06/14	690,000	07/17/14		103,831		103,585
9.42	LCF	338 Oyster Point Road	1984		4,950	Square Feet	100.0%	09/06/14	660,000	07/17/14		99,324		99,088
9.43	LCF	5712-5716 Greendale Road	1972		14,195	Square Feet	100.0%	08/13/14	650,000	07/17/14		97,814		97,582
9.44	LCF	5004-5010 West Clay Street	1958, 1962		17,190	Square Feet	100.0%	09/06/14	650,000	07/17/14		97,814		97,582
9.45	LCF	Canterbury Green Office Building	2002		7,245	Square Feet	77.2%	08/13/14	630,000	04/17/14		94,816		94,591
9.46	LCF	4909-4911 West Clay Street	1961		9,500	Square Feet	100.0%	08/13/14	600,000	07/17/14		90,308		90,094
9.47	LCF	4100 West Clay Street	1965		7,300	Square Feet	100.0%	09/06/14	440,000	07/17/14		66,194		66,037
9.48	LCF	5612-5614 Greendale Road	1973		8,925	Square Feet	100.0%	08/13/14	430,000	07/17/14		64,706		64,552
9.49	LCF	The Wilton Professional Building	2002		4,406	Square Feet	22.2%	08/13/14	400,000	07/17/14		60,198		60,055
9.50	LCF	5001-5003 West Leigh Street	1967		9,870	Square Feet	100.0%	09/06/14	380,000	07/17/14		57,178		57,043
9.51	LCF	4905 West Clay Street	1958		1,550	Square Feet	100.0%	09/06/14	110,000	07/17/14		16,565		16,525
10	JPMCB	9525 West Bryn Mawr Avenue	1989	2014	246,841	Square Feet	92.8%	10/15/14	41,800,000	08/14/14	70.0%	29,260,000	119	29,260,000
11	SMF II	American Center	1974	2002, 2004, 2006	508,635	Square Feet	74.5%	10/01/14	41,500,000	06/05/14	69.9%	29,000,000	57	29,000,000
12	Barclays	350 East 52nd Street	1962		137	Units	97.8%	06/01/14	57,400,000	07/01/14	47.7%	27,375,000	199,818	27,375,000
13	Barclays	Southport Plaza	2001		192,080	Square Feet	96.8%	09/09/14	54,000,000	08/21/14	46.3%	25,000,000	130	25,000,000
14	LCF	Mason Devonshire Plaza	1967	2004	75,912	Square Feet	100.0%	09/08/14	34,000,000	08/22/14	69.1%	23,500,000	310	23,500,000
15	SMF II	Legacy Apartments	1984		244	Units	96.7%	07/25/14	22,480,000	06/23/14	74.2%	16,700,000	65,000	16,700,000
16	SMF II	Fox Haven Apartments	1984		96	Units	100.0%	07/25/14	7,290,000	06/23/14	74.2%	5,400,000	65,000	5,400,000
17	JPMCB	Hershey Square Shopping Center	1994		206,890	Square Feet	99.0%	08/20/14	28,500,000	08/13/14	75.0%	21,375,000	103	21,375,000
18	LCF	Greensboro Portfolio	Various	Various	378,435	Square Feet	87.7%	07/14/14	28,560,000	Various	74.8%	21,375,000	56	21,375,000
18.01	LCF	Air Park West - 1	1984		60,000	Square Feet	100.0%	07/14/14	7,150,000	06/17/14		5,362,500		5,362,500
18.02	LCF	Air Park West - 2	1984		45,600	Square Feet	100.0%	07/14/14	5,650,000	06/17/14		4,237,500		4,237,500
18.03	LCF	Deep River - 7800	1988	2004	77,275	Square Feet	75.8%	07/14/14	5,000,000	05/22/14		3,750,000		3,750,000
18.04	LCF	Air Park West - 4	1984		22,419	Square Feet	100.0%	07/14/14	2,300,000	06/17/14		1,725,000		1,725,000
18.05	LCF	Air Park West - 5	1984		21,525	Square Feet	100.0%	07/14/14	1,850,000	06/17/14		1,387,500		1,387,500
18.06	LCF	Air Park West - 6	1984		22,097	Square Feet	100.0%	07/14/14	1,850,000	06/17/14		1,382,500		1,382,500
18.07	LCF	West Friendly Business Park - 7341	1988	2004	20,982	Square Feet	85.3%	07/14/14	1,030,000	05/22/14		772,500		772,500
18.08	LCF	West Friendly Business Park - 7347	1988	2004	17,978	Square Feet	69.1%	07/14/14	650,000	05/22/14		487,500		487,500
18.09	LCF	West Friendly Business Park - 7355	1988	2004	13,296	Square Feet	62.5%	07/14/14	610,000	05/22/14		457,500		457,500
18.10	LCF	West Friendly Business Park - 7343	1988	2004	13,370	Square Feet	79.9%	07/14/14	620,000	05/22/14		425,000		425,000
18.11	LCF	West Friendly Business Park - 7345	1988	2004	12,294	Square Feet	81.5%	07/14/14	550,000	05/22/14		412,500		412,500
18.12	LCF	West Friendly Business Park - 7349	1989	2004	9,840	Square Feet	87.5%	07/14/14	490,000	05/22/14		367,500		367,500
18.13	LCF	West Friendly Business Park - 7353	1988	2004	22,500	Square Feet	64.4%	07/14/14	410,000	05/22/14		307,500		307,500

A-1-3

ANNEX A-1
													Original
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)
18.14	LCF	West Friendly Business Park - 7351	1988	2004	19,259	Square Feet	100.0%	07/14/14	400,000	05/22/14		300,000		300,000
19	LCF	Park Place	1982	2014	177,228	Square Feet	94.4%	08/27/14	31,000,000	08/13/14	68.7%	21,300,000	120	21,300,000
20	RCMC	FedEx Ground Distribution Facility - Billings	2014		161,644	Square Feet	100.0%	07/16/14	29,700,000	06/02/14	71.7%	21,300,000	132	21,300,000
21	JPMCB	Orion on Orpington Student Housing	2007		624	Units	99.2%	10/08/14	29,700,000	09/15/14	68.2%	20,270,000	32,484	20,270,000
22	SMF II	3600 San Clemente Building B	2006		90,267	Square Feet	92.0%	09/01/14	28,100,000	08/27/14	72.1%	20,250,000	224	20,250,000
23	RCMC	Vallejo Plaza	1962		239,897	Square Feet	88.4%	09/09/14	24,800,000	07/15/14	72.5%	18,000,000	75	17,978,257
24	RCMC	Turk’s Head Building	1913		146,611	Square Feet	82.0%	10/06/14	19,400,000	07/11/14	72.7%	14,100,000	96	14,100,000
25	Barclays	Dove Run Shopping Center	2004		107,977	Square Feet	92.1%	08/01/14	20,800,000	04/17/14	67.3%	14,000,000	130	14,000,000
26	LCF	Storage Etc - Carson	1976		2,418	Units	74.9%	06/30/14	19,200,000	08/07/14	71.5%	13,725,000	5,676	13,725,000
27	LCF	Westfield Village	1994		173,525	Square Feet	100.0%	07/01/14	19,700,000	08/06/14	69.5%	13,700,000	79	13,700,000
28	JPMCB	Remount Business Park II	2011		105,147	Square Feet	92.7%	09/01/14	17,200,000	06/24/14	74.6%	12,825,000	122	12,825,000
29	Barclays	Williamson Office Portfolio	Various	Various	133,247	Square Feet	100.0%	Various	17,350,000	08/26/14	72.5%	12,600,000	95	12,585,972
29.01	Barclays	Energy Park I & II	1985, 1996	2002, 2004	92,558	Square Feet	100.0%	09/16/14	11,550,000	08/26/14		8,387,896		8,378,558
29.02	Barclays	Maryland Way Office Building	1985	1999, 2002	40,689	Square Feet	100.0%	09/17/14	5,800,000	08/26/14		4,212,104		4,207,414
30	JPMCB	The Glenwood	2014		70	Units	95.7%	10/09/14	17,000,000	11/01/14	70.6%	12,000,000	171,429	12,000,000
31	Barclays	Holiday Inn Charlotte University	1989	2013	174	Rooms	71.9%	08/31/14	18,500,000	08/08/14	64.8%	12,000,000	68,966	11,986,578
32	Barclays	H5 Denver Data Center	1971-1988		151,278	Square Feet	60.2%	08/21/14	21,000,000	09/18/14	54.8%	11,500,000	76	11,500,000
33	RCMC	Commerce Center	1985		137,599	Square Feet	100.0%	09/01/14	14,800,000	07/25/14	74.9%	11,100,000	81	11,087,094
34	Barclays	Holiday Inn Express & Suites Warminster	2008		92	Rooms	73.9%	08/31/14	15,800,000	07/25/14	69.6%	11,000,000	119,565	11,000,000
35	JPMCB	Carmendy Square Townhomes	1999		152	Units	94.7%	09/02/14	14,000,000	07/29/14	75.9%	10,625,000	69,901	10,625,000
36	RCMC	Hilton Garden Inn - North Little Rock	2009		119	Rooms	72.2%	08/31/14	15,000,000	08/04/14	69.9%	10,500,000	88,235	10,482,935
37	Barclays	Crossroads Square Shopping Center	1985		174,153	Square Feet	96.3%	09/19/14	14,600,000	08/08/14	70.7%	10,320,000	59	10,320,000
38	Barclays	Brettwood Village Shopping Center	1963		205,180	Square Feet	83.9%	08/27/14	14,100,000	08/14/14	70.9%	10,000,000	49	10,000,000
39	SMF II	Pangea 9 Portfolio	Various	2013	262	Units	98.1%	10/06/14	16,500,000	09/05/14	60.6%	10,000,000	38,168	10,000,000
39.01	SMF II	8127 South Ellis Avenue	1928	2013	30	Units	100.0%	10/06/14	1,950,000	09/05/14		1,181,818		1,181,818
39.02	SMF II	8001-8009 South Ellis Avenue	1927	2013	30	Units	100.0%	10/06/14	1,600,000	09/05/14		969,697		969,697
39.03	SMF II	8253-8259 South Ingleside Avenue	1928	2013	22	Units	100.0%	10/06/14	1,400,000	09/05/14		848,485		848,485
39.04	SMF II	8152 South Evans Avenue	1926	2013	24	Units	100.0%	10/06/14	1,350,000	09/05/14		818,182		818,182
39.05	SMF II	8100 South Drexel Avenue	1965	2013	20	Units	100.0%	10/06/14	1,250,000	09/05/14		757,576		757,576
39.06	SMF II	7901-7911 South Dobson Avenue	1959	2013	18	Units	94.4%	10/06/14	1,200,000	09/05/14		727,273		727,273
39.07	SMF II	8056 South Drexel Avenue	1928	2013	15	Units	100.0%	10/06/14	1,100,000	09/05/14		666,667		666,667
39.08	SMF II	3454 West Lexington Street	1930	2013	12	Units	91.7%	10/06/14	1,050,000	09/05/14		636,364		636,364
39.09	SMF II	7800 South Michigan Avenue	1925	2013	16	Units	100.0%	10/06/14	1,000,000	09/05/14		606,061		606,061
39.10	SMF II	7915-7919 South Hermitage Avenue	1928	2013	17	Units	100.0%	10/06/14	1,000,000	09/05/14		606,061		606,061
39.11	SMF II	14026 South School Street	1967	2013	12	Units	91.7%	10/06/14	850,000	09/05/14		515,152		515,152
39.12	SMF II	7903-7911 South Evans Avenue	1926	2013	20	Units	95.0%	10/06/14	800,000	09/05/14		484,848		484,848
39.13	SMF II	148 North La Crosse Avenue	1927	2013	10	Units	90.0%	10/06/14	800,000	09/05/14		484,848		484,848
39.14	SMF II	2109 South 5th Avenue	1965	2013	8	Units	100.0%	10/06/14	650,000	09/05/14		393,939		393,939
39.15	SMF II	8806 South Cottage Grove Avenue	1965	2013	8	Units	100.0%	10/06/14	500,000	09/05/14		303,030		303,030
40	LCF	Port Aransas-Ingleside Portfolio	2005	Various	139	Rooms	66.9%	07/31/14	16,100,000	Various	62.0%	10,000,000	71,942	9,981,142
40.01	LCF	Holiday Inn Express Port Aransas	2005	2014	74	Rooms	55.5%	07/31/14	11,400,000	08/01/15		6,800,000		6,787,177
40.02	LCF	Studio 6 Ingleside	2005	2013	65	Rooms	79.8%	07/31/14	4,700,000	07/25/14		3,200,000		3,193,966
41	LCF	Storage Etc - Hancock	2003		945	Units	93.4%	07/31/14	13,500,000	08/14/14	72.6%	9,800,000	10,370	9,800,000
42	LCF	Railway Loft	1929	2007	74,870	Square Feet	100.0%	08/15/14	14,000,000	04/22/14	69.8%	9,800,000	131	9,777,294
43	SMF II	Market Place Shopping Center	1971		213,819	Square Feet	96.2%	09/30/14	11,900,000	08/25/14	73.5%	8,750,000	41	8,750,000
44	RCMC	Four United Plaza	1985		71,460	Square Feet	95.3%	09/17/14	12,000,000	08/19/14	70.7%	8,500,000	119	8,489,618
45	LCF	One & Two Monaco	1974, 1978	2007, 2013	128,471	Square Feet	88.7%	09/01/14	11,200,000	07/24/14	73.6%	8,250,000	64	8,240,342
46	SMF II	54 Bond Street	1874	2008, 2013	4,274	Square Feet	100.0%	09/01/14	12,600,000	08/21/14	61.9%	7,800,000	1,825	7,800,000
47	LCF	Short Pump Commons	1997	2008	32,195	Square Feet	86.1%	09/15/14	9,500,000	08/28/14	74.7%	7,100,000	221	7,092,224
48	SMF II	Hilton Garden Inn Kankakee	2004	2013	110	Rooms	67.6%	08/31/14	10,000,000	08/15/14	69.9%	7,000,000	63,636	6,989,365
49	RCMC	Hampton Inn Houston - Northwest	1996	2009	62	Rooms	77.0%	07/31/14	9,500,000	07/01/14	73.6%	7,000,000	112,903	6,988,623
50	SMF II	Maxim Business Park	1983		110,477	Square Feet	85.8%	09/30/14	9,100,000	08/08/14	74.7%	6,800,000	62	6,800,000
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	2008		75	Rooms	76.5%	05/31/14	9,500,000	05/26/14	69.2%	6,600,000	88,000	6,577,782
52	LCF	Courtyard Daytona Beach	2003	2011	122	Rooms	69.1%	06/30/14	9,500,000	08/15/14	66.3%	6,300,000	51,639	6,300,000
53	SMF II	University Park Shopping Center	1965		88,657	Square Feet	84.1%	09/01/14	7,400,000	08/15/14	75.0%	5,550,000	63	5,550,000
54	SMF II	Fairfield Inn Dayton North	1989	2014	131	Rooms	78.6%	06/30/14	8,000,000	07/16/14	68.4%	5,500,000	41,985	5,474,799
55	LCF	La Quinta Inn & Suites Jupiter	1989	2013	101	Rooms	71.7%	07/31/14	7,700,000	06/30/14	70.3%	5,424,000	53,703	5,416,385
56	LCF	Cathedral Place	1928	2002	32,368	Square Feet	93.0%	09/01/14	7,800,000	09/12/14	67.3%	5,250,000	162	5,250,000
57	Barclays	TPUSA Building	1986	2013	43,595	Square Feet	100.0%	10/06/14	6,900,000	06/16/14	74.3%	5,150,000	118	5,123,509
58	SMF II	Stonington Townhomes and Staunton Self Storage	Various		558	Units	89.8%	09/29/14	7,900,000	08/26/14	63.2%	5,000,000	8,961	4,994,196
58.01	SMF II	Staunton Self Storage	2001-2006		536	Units	89.6%	09/29/14	4,900,000	08/26/14		3,101,266		3,097,666
58.02	SMF II	Stonington Townhomes	2009		22	Units	95.5%	09/29/14	3,000,000	08/26/14		1,898,734		1,896,530
59	LCF	Holiday Inn Express Kirksville	1998	2008	63	Rooms	75.1%	07/31/14	6,400,000	07/01/14	70.0%	4,480,000	71,111	4,480,000
60	Barclays	Sherwood Plaza	1973	2004	104,100	Square Feet	100.0%	06/30/14	7,100,000	08/05/14	59.6%	4,250,000	41	4,229,106
61	LCF	Lee Pointe Apartments	2007		71	Units	94.4%	07/31/14	5,600,000	07/17/14	74.9%	4,200,000	59,155	4,195,889
62	LCF	Campus at Crooks & Auburn	2005		26,289	Square Feet	100.0%	09/09/14	5,150,000	09/12/14	74.7%	3,850,000	146	3,845,957
63	SMF II	East Jackson Shopping Center	1976		56,882	Square Feet	96.5%	10/06/14	4,000,000	09/05/14	75.0%	3,000,000	53	3,000,000
64	LCF	Tractor Supply - Bennett	2014		21,930	Square Feet	100.0%	10/26/14	3,520,000	07/14/14	70.0%	2,464,000	112	2,464,000
65	SMF II	Flowery Branch Self Storage	2006, 2007		305	Units	94.8%	09/10/14	3,350,000	08/15/14	71.6%	2,400,000	7,869	2,400,000

A-1-4

ANNEX A-1
			Current						Net
			Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term
1	JPMCB	CityPlace	124	9.2%	No	Yes - Group 1	4.46850	0.01120	4.45730	Actual/360	549,491.53	6,593,898.36	09/26/14	11/01/14	10/01/19	11/01/19	119
2	JPMCB	BankNote Building	215	7.0%	No	No	4.41627	0.01120	4.40507	Actual/360	309,700.81	3,716,409.67	09/11/14	11/01/14			59
3	JPMCB / Column	Grapevine Mills	200	6.2%	No	No	3.83270	0.01120	3.82150	Actual/360	236,394.19	2,836,730.32	09/02/14	11/01/14			119
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	106	5.7%	No	No	4.29000	0.01120	4.27880	Actual/360	331,170.57	3,974,046.84	08/29/14	10/06/14	09/06/17	10/06/17	118
5	LCF	Spectra Energy Headquarters	86	4.4%	No	No	4.44500	0.01120	4.43380	Actual/360	197,169.70	2,366,036.40	10/01/14	11/06/14			119
6	JPMCB	Hilton Houston Post Oak	178,571	3.8%	No	No	4.48600	0.01120	4.47480	Actual/360	227,634.21	2,731,610.52	09/15/14	11/01/14	10/01/17	11/01/17	119
7	LCF	Atlanta Decorative Arts Center	87	3.1%	No	No	4.34400	0.01120	4.33280	Actual/360	184,059.64	2,208,715.68	09/11/14	11/06/14	10/06/19	11/06/19	119
8	JPMCB	Florida Multifamily Portfolio	26,069	3.0%	No	No	4.65052	0.01120	4.63932	Actual/360	180,483.88	2,165,806.56	10/15/14	12/01/14	11/01/17	12/01/17	120
8.01	JPMCB	Lakeland Manor		0.5%
8.02	JPMCB	Kings Trail		0.5%
8.03	JPMCB	Rolling Hills		0.4%
8.04	JPMCB	Bella Mar I & II		0.3%
8.05	JPMCB	Jacksonville Heights		0.3%
8.06	JPMCB	Del Rio		0.2%
8.07	JPMCB	North Washington		0.2%
8.08	JPMCB	Lago Bello		0.2%
8.09	JPMCB	Mount Dora		0.2%
8.10	JPMCB	Tanglewood		0.2%
8.11	JPMCB	Brandywyne		0.1%
8.12	JPMCB	Landings		0.1%
8.13	JPMCB	Country Place		0.0%
9	LCF	Wilton Commercial Portfolio	75	2.8%	No	No	4.78700	0.01120	4.77580	Actual/360	172,880.35	2,074,564.20	08/29/14	10/06/14			118
9.01	LCF	John Rolfe Commons		0.3%
9.02	LCF	Tuckahoe Village Shopping Center		0.3%
9.03	LCF	Hermitage Industrial Center		0.3%
9.04	LCF	Westland Shopping Center		0.2%
9.05	LCF	The Shoppes at Crossridge		0.2%
9.06	LCF	Lauderdale Square		0.1%
9.07	LCF	Wilton Park / Wilton Park West		0.1%
9.08	LCF	Atlee Commerce Center II and III		0.1%
9.09	LCF	Montpelier Shopping Center		0.1%
9.10	LCF	Walgreens at Ridgefield Commons		0.1%
9.11	LCF	Hanover Commons Shopping Center		0.1%
9.12	LCF	Beverly Hills Shopping Center		0.1%
9.13	LCF	Maybeury North Shopping Center		0.1%
9.14	LCF	Stratford Hills Shopping Center		0.1%
9.15	LCF	Wilton Square at Innsbrook		0.1%
9.16	LCF	Gayton Business Center I - VIII		0.1%
9.17	LCF	Humana Office Building		0.1%
9.18	LCF	Canterbury Shopping Center		0.1%
9.19	LCF	Maybeury South Shopping Center		0.1%
9.20	LCF	Tuckahoe Village Merchant Square		0.0%
9.21	LCF	The Park at Dickens Place		0.0%
9.22	LCF	Canterbury Green Shopping Center		0.0%
9.23	LCF	Verizon Center		0.0%
9.24	LCF	Southgate Manor		0.0%
9.25	LCF	Crossridge Wells Fargo Bank		0.0%
9.26	LCF	Crofton Green Merchants Square		0.0%
9.27	LCF	Westland East Shopping Center		0.0%
9.28	LCF	Quioccasin Shoppes		0.0%
9.29	LCF	Wilton Square at Brandermill		0.0%
9.30	LCF	Nova of Virginia Aquatics		0.0%
9.31	LCF	2208-2218 Perl Road		0.0%
9.32	LCF	Quioccasin Square Shopping Center		0.0%
9.33	LCF	Atlee Business Center V and VI		0.0%
9.34	LCF	2400 Westwood Avenue		0.0%
9.35	LCF	2121 Dabney Road		0.0%
9.36	LCF	BHSC-Verizon Store		0.0%
9.37	LCF	Brookside Convenience Center		0.0%
9.38	LCF	Offices At Parham & Patterson		0.0%
9.39	LCF	4411 Jacque Street		0.0%
9.40	LCF	2040 Westmoreland Street		0.0%
9.41	LCF	Canterbury Building		0.0%
9.42	LCF	338 Oyster Point Road		0.0%
9.43	LCF	5712-5716 Greendale Road		0.0%
9.44	LCF	5004-5010 West Clay Street		0.0%
9.45	LCF	Canterbury Green Office Building		0.0%
9.46	LCF	4909-4911 West Clay Street		0.0%
9.47	LCF	4100 West Clay Street		0.0%
9.48	LCF	5612-5614 Greendale Road		0.0%
9.49	LCF	The Wilton Professional Building		0.0%
9.50	LCF	5001-5003 West Leigh Street		0.0%
9.51	LCF	4905 West Clay Street		0.0%
10	JPMCB	9525 West Bryn Mawr Avenue	119	2.5%	No	No	4.22000	0.03120	4.18880	Actual/360	143,428.19	1,721,138.28	10/15/14	12/01/14	11/01/16	12/01/16	120
11	SMF II	American Center	57	2.4%	No	Yes - Group 1	4.84000	0.05870	4.78130	Actual/360	152,854.90	1,834,258.80	10/14/14	12/06/14	11/06/16	12/06/16	120
12	Barclays	350 East 52nd Street	199,818	2.3%	No	No	4.28000	0.01120	4.26880	Actual/360	98,993.58	1,187,922.96	09/09/14	10/06/14			118
13	Barclays	Southport Plaza	130	2.1%	No	No	3.93100	0.01120	3.91980	Actual/360	83,033.28	996,399.36	09/05/14	10/06/14			118
14	LCF	Mason Devonshire Plaza	310	2.0%	No	No	4.53000	0.01120	4.51880	Actual/360	119,490.31	1,433,883.72	10/10/14	12/06/14	11/06/19	12/06/19	120
15	SMF II	Legacy Apartments	65,000	1.4%	Group A	Yes - Group 3	4.45700	0.04120	4.41580	Actual/360	84,190.30	1,010,283.60	07/28/14	09/06/14	08/06/17	09/06/17	117
16	SMF II	Fox Haven Apartments	65,000	0.5%	Group A	Yes - Group 3	4.45700	0.04120	4.41580	Actual/360	27,223.21	326,678.52	07/28/14	09/06/14	08/06/17	09/06/17	117
17	JPMCB	Hershey Square Shopping Center	103	1.8%	No	No	4.21400	0.01120	4.20280	Actual/360	104,702.15	1,256,425.80	10/01/14	11/01/14	10/01/19	11/01/19	119
18	LCF	Greensboro Portfolio	56	1.8%	No	No	4.67100	0.01120	4.65980	Actual/360	110,486.56	1,325,838.72	09/05/14	10/06/14	09/06/16	10/06/16	118
18.01	LCF	Air Park West - 1		0.5%
18.02	LCF	Air Park West - 2		0.4%
18.03	LCF	Deep River - 7800		0.3%
18.04	LCF	Air Park West - 4		0.1%
18.05	LCF	Air Park West - 5		0.1%
18.06	LCF	Air Park West - 6		0.1%
18.07	LCF	West Friendly Business Park - 7341		0.1%
18.08	LCF	West Friendly Business Park - 7347		0.0%
18.09	LCF	West Friendly Business Park - 7355		0.0%
18.10	LCF	West Friendly Business Park - 7343		0.0%
18.11	LCF	West Friendly Business Park - 7345		0.0%
18.12	LCF	West Friendly Business Park - 7349		0.0%
18.13	LCF	West Friendly Business Park - 7353		0.0%

A-1-5

ANNEX A-1
			Current						Net
			Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term
18.14	LCF	West Friendly Business Park - 7351		0.0%
19	LCF	Park Place	120	1.8%	No	No	4.56200	0.04120	4.52080	Actual/360	108,710.06	1,304,520.72	09/23/14	11/06/14	10/06/19	11/06/19	119
20	RCMC	FedEx Ground Distribution Facility - Billings	132	1.8%	No	No	4.50000	0.03870	4.46130	Actual/360	107,923.97	1,295,087.64	10/22/14	12/05/14			120
21	JPMCB	Orion on Orpington Student Housing	32,484	1.7%	No	No	4.05000	0.04120	4.00880	Actual/360	69,361.41	832,336.88	10/21/14	12/01/14			60
22	SMF II	3600 San Clemente Building B	224	1.7%	No	No	4.52600	0.01120	4.51480	Actual/360	102,916.85	1,235,002.20	10/02/14	11/06/14	10/06/19	11/06/19	119
23	RCMC	Vallejo Plaza	75	1.5%	No	No	4.44000	0.04120	4.39880	Actual/360	90,562.77	1,086,753.24	09/10/14	11/01/14			119
24	RCMC	Turk’s Head Building	96	1.2%	No	No	4.56000	0.01120	4.54880	Actual/360	71,946.18	863,354.16	10/09/14	12/01/14	11/01/16	12/01/16	120
25	Barclays	Dove Run Shopping Center	130	1.2%	No	No	4.43000	0.01120	4.41880	Actual/360	70,354.84	844,258.08	09/11/14	10/06/14	09/06/19	10/06/19	118
26	LCF	Storage Etc - Carson	5,676	1.2%	No	Yes - Group 2	4.50000	0.01120	4.48880	Actual/360	69,542.56	834,510.72	10/10/14	12/06/14	11/06/17	12/06/17	120
27	LCF	Westfield Village	79	1.2%	No	No	4.61000	0.04120	4.56880	Actual/360	70,314.18	843,770.16	09/10/14	11/06/14	10/06/16	11/06/16	131
28	JPMCB	Remount Business Park II	122	1.1%	No	No	4.51900	0.01120	4.50780	Actual/360	65,127.26	781,527.12	09/22/14	11/01/14	04/01/18	05/01/18	83
29	Barclays	Williamson Office Portfolio	94	1.1%	No	No	4.80000	0.06120	4.73880	Actual/360	66,107.83	793,293.96	10/06/14	11/06/14			119
29.01	Barclays	Energy Park I & II		0.7%
29.02	Barclays	Maryland Way Office Building		0.4%
30	JPMCB	The Glenwood	171,429	1.0%	No	No	4.45000	0.01120	4.43880	Actual/360	60,446.25	725,355.00	10/21/14	12/01/14	11/01/16	12/01/16	120
31	Barclays	Holiday Inn Charlotte University	68,888	1.0%	No	No	4.78000	0.01120	4.76880	Actual/360	62,814.86	753,778.32	09/22/14	11/06/14			119
32	Barclays	H5 Denver Data Center	76	1.0%	No	No	4.60000	0.04120	4.55880	Actual/360	64,575.23	774,902.76	10/20/14	12/06/14			120
33	RCMC	Commerce Center	81	0.9%	No	No	4.61000	0.05120	4.55880	Actual/360	56,969.88	683,638.56	09/29/14	11/05/14			119
34	Barclays	Holiday Inn Express & Suites Warminster	119,565	0.9%	No	No	4.73700	0.01120	4.72580	Actual/360	57,295.04	687,540.48	09/30/14	11/06/14	10/06/16	11/06/16	119
35	JPMCB	Carmendy Square Townhomes	69,901	0.9%	No	No	4.42500	0.01120	4.41380	Actual/360	53,362.87	640,354.44	09/29/14	11/01/14	10/01/19	11/01/19	119
36	RCMC	Hilton Garden Inn - North Little Rock	88,092	0.9%	No	No	4.70000	0.04870	4.65130	Actual/360	59,560.75	714,729.00	09/08/14	11/05/14			119
37	Barclays	Crossroads Square Shopping Center	59	0.9%	No	No	4.30000	0.06120	4.23880	Actual/360	51,070.73	612,848.76	10/14/14	12/06/14			120
38	Barclays	Brettwood Village Shopping Center	49	0.8%	No	No	4.58000	0.01120	4.56880	Actual/360	51,144.98	613,739.76	10/10/14	12/06/14	11/06/16	12/06/16	120
39	SMF II	Pangea 9 Portfolio	38,168	0.8%	No	No	4.49000	0.01120	4.47880	Actual/360	50,609.13	607,309.56	10/09/14	12/06/14	11/06/19	12/06/19	120
39.01	SMF II	8127 South Ellis Avenue		0.1%
39.02	SMF II	8001-8009 South Ellis Avenue		0.1%
39.03	SMF II	8253-8259 South Ingleside Avenue		0.1%
39.04	SMF II	8152 South Evans Avenue		0.1%
39.05	SMF II	8100 South Drexel Avenue		0.1%
39.06	SMF II	7901-7911 South Dobson Avenue		0.1%
39.07	SMF II	8056 South Drexel Avenue		0.1%
39.08	SMF II	3454 West Lexington Street		0.1%
39.09	SMF II	7800 South Michigan Avenue		0.1%
39.10	SMF II	7915-7919 South Hermitage Avenue		0.1%
39.11	SMF II	14026 South School Street		0.0%
39.12	SMF II	7903-7911 South Evans Avenue		0.0%
39.13	SMF II	148 North La Crosse Avenue		0.0%
39.14	SMF II	2109 South 5th Avenue		0.0%
39.15	SMF II	8806 South Cottage Grove Avenue		0.0%
40	LCF	Port Aransas-Ingleside Portfolio	71,807	0.8%	No	No	4.95000	0.01120	4.93880	Actual/360	61,482.60	737,791.20	10/01/14	11/06/14			119
40.01	LCF	Holiday Inn Express Port Aransas		0.6%
40.02	LCF	Studio 6 Ingleside		0.3%
41	LCF	Storage Etc - Hancock	10,370	0.8%	No	Yes - Group 2	4.51500	0.01120	4.50380	Actual/360	49,742.54	596,910.48	09/08/14	11/06/14	10/06/17	11/06/17	119
42	LCF	Railway Loft	131	0.8%	No	No	4.90000	0.01120	4.88880	Actual/360	52,011.22	624,134.64	09/05/14	10/06/14			118
43	SMF II	Market Place Shopping Center	41	0.7%	No	No	4.60500	0.01120	4.59380	Actual/360	44,882.53	538,590.36	10/03/14	11/06/14	10/06/16	11/06/16	119
44	RCMC	Four United Plaza	119	0.7%	No	No	4.39000	0.06870	4.32130	Actual/360	42,514.48	510,173.76	09/30/14	11/05/14			119
45	LCF	One & Two Monaco	64	0.7%	No	No	4.58000	0.01120	4.56880	Actual/360	42,194.61	506,335.32	09/10/14	11/06/14			119
46	SMF II	54 Bond Street	1,825	0.7%	No	No	4.47300	0.01120	4.46180	Actual/360	39,396.42	472,757.04	09/30/14	11/06/14	10/06/19	11/06/19	119
47	LCF	Short Pump Commons	220	0.6%	No	No	4.87100	0.01120	4.85980	Actual/360	37,556.55	450,678.60	09/30/14	11/06/14			119
48	SMF II	Hilton Garden Inn Kankakee	63,540	0.6%	No	No	5.07600	0.01120	5.06480	Actual/360	41,231.86	494,782.32	09/18/14	11/06/14			59
49	RCMC	Hampton Inn Houston - Northwest	112,720	0.6%	No	No	4.70000	0.06870	4.63130	Actual/360	39,707.17	476,486.04	09/22/14	11/05/14			119
50	SMF II	Maxim Business Park	62	0.6%	No	No	4.41000	0.01120	4.39880	Actual/360	34,091.92	409,103.04	10/10/14	12/06/14	11/06/16	12/06/16	120
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	87,704	0.6%	No	No	4.74000	0.01120	4.72880	Actual/360	37,589.79	451,077.48	09/04/14	10/05/14			118
52	LCF	Courtyard Daytona Beach	51,639	0.5%	No	No	4.70000	0.01120	4.68880	Actual/360	35,736.45	428,837.40	10/01/14	11/06/14	10/06/15	11/06/15	119
53	SMF II	University Park Shopping Center	63	0.5%	No	No	4.72300	0.05120	4.67180	Actual/360	28,861.17	346,334.04	09/30/14	11/06/14	10/06/17	11/06/17	119
54	SMF II	Fairfield Inn Dayton North	41,792	0.5%	No	No	5.26700	0.06120	5.20580	Actual/360	37,113.68	445,364.16	09/05/14	10/06/14			118
55	LCF	La Quinta Inn & Suites Jupiter	53,628	0.5%	No	No	5.50300	0.01120	5.49180	Actual/360	33,317.82	399,813.84	09/30/14	11/06/14			119
56	LCF	Cathedral Place	162	0.4%	No	No	4.80000	0.01120	4.78880	Actual/360	27,544.93	330,539.16	10/10/14	12/06/14			120
57	Barclays	TPUSA Building	118	0.4%	No	No	4.56000	0.01120	4.54880	Actual/360	28,801.04	345,612.48	07/24/14	09/06/14			117
58	SMF II	Stonington Townhomes and Staunton Self Storage	8,950	0.4%	No	No	4.61700	0.01120	4.60580	Actual/360	25,683.04	308,196.48	10/03/14	11/06/14			119
58.01	SMF II	Staunton Self Storage		0.3%
58.02	SMF II	Stonington Townhomes		0.2%
59	LCF	Holiday Inn Express Kirksville	71,111	0.4%	No	No	5.70000	0.05120	5.64880	Actual/360	26,914.27	322,971.24	10/09/14	12/06/14			120
60	Barclays	Sherwood Plaza	41	0.4%	No	No	4.70000	0.01120	4.68880	Actual/360	27,348.58	328,182.96	08/28/14	10/06/14			118
61	LCF	Lee Pointe Apartments	59,097	0.4%	No	No	5.34300	0.01120	5.33180	Actual/360	23,435.07	281,220.84	09/22/14	11/06/14			119
62	LCF	Campus at Crooks & Auburn	146	0.3%	No	No	5.05000	0.01120	5.03880	Actual/360	20,785.44	249,425.28	10/01/14	11/06/14			119
63	SMF II	East Jackson Shopping Center	53	0.3%	No	No	5.01700	0.01120	5.00580	Actual/360	16,135.83	193,629.96	10/10/14	12/06/14			120
64	LCF	Tractor Supply - Bennett	112	0.2%	No	No	5.02000	0.01120	5.00880	Actual/360	10,450.90	125,410.76	10/02/14	11/06/14			119
65	SMF II	Flowery Branch Self Storage	7,869	0.2%	No	No	4.77000	0.01120	4.75880	Actual/360	12,548.48	150,581.76	09/16/14	11/06/14	04/06/18	05/06/18	83

A-1-6

ANNEX A-1
			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	CityPlace	360	60	1	1	0	0	10/01/24	No		99,570,169	67.7%	L(25),Grtr1%orYM(91),O(4)
2	JPMCB	BankNote Building	0	60	1	1	0	0	10/01/19	No		83,000,000	70.8%	L(25),Grtr1%orYM(32),O(3)
3	JPMCB / Column	Grapevine Mills	0	120	1	1	5	5	10/01/24	No		73,000,000	53.1%	L(25),Def(88),O(7)
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	360	36	2	6	0	0	09/06/24	No		58,360,832	55.2%	L(26),Def(90),O(4)
5	LCF	Spectra Energy Headquarters	0	120	1	6	0	0	10/06/24	Yes	10/06/27	52,500,000	62.1%	L(25),Def(91),O(4)
6	JPMCB	Hilton Houston Post Oak	360	36	1	1	0	0	10/01/24	No		39,378,928	55.5%	L(25),Grtr1%orYM(92),O(3)
7	LCF	Atlanta Decorative Arts Center	360	60	1	6	0	0	10/06/24	No		33,777,072	41.8%	L(25),Def(91),O(4)
8	JPMCB	Florida Multifamily Portfolio	360	36	0	1	0	0	11/01/24	No		30,742,534	58.1%	L(24),Def(93),O(3)
8.01	JPMCB	Lakeland Manor										4,936,373
8.02	JPMCB	Kings Trail										4,765,093
8.03	JPMCB	Rolling Hills										4,260,037
8.04	JPMCB	Bella Mar I & II										3,249,925
8.05	JPMCB	Jacksonville Heights										2,696,559
8.06	JPMCB	Del Rio										2,160,761
8.07	JPMCB	North Washington										1,756,716
8.08	JPMCB	Lago Bello										1,730,365
8.09	JPMCB	Mount Dora										1,598,612
8.10	JPMCB	Tanglewood										1,598,612
8.11	JPMCB	Brandywyne										1,001,328
8.12	JPMCB	Landings										790,522
8.13	JPMCB	Country Place										197,631
9	LCF	Wilton Commercial Portfolio	358	0	2	6	0	0	09/06/24	No		26,941,695	54.8%	L(26),Def(90),O(4)
9.01	LCF	John Rolfe Commons										2,727,503
9.02	LCF	Tuckahoe Village Shopping Center										2,592,372
9.03	LCF	Hermitage Industrial Center										2,469,532
9.04	LCF	Westland Shopping Center										1,609,493
9.05	LCF	The Shoppes at Crossridge										1,486,618
9.06	LCF	Lauderdale Square										1,204,047
9.07	LCF	Wilton Park / Wilton Park West										1,118,028
9.08	LCF	Atlee Commerce Center II and III										1,007,461
9.09	LCF	Montpelier Shopping Center										970,605
9.10	LCF	Walgreens at Ridgefield Commons										823,166
9.11	LCF	Hanover Commons Shopping Center										810,875
9.12	LCF	Beverly Hills Shopping Center										737,181
9.13	LCF	Maybeury North Shopping Center										737,181
9.14	LCF	Stratford Hills Shopping Center										712,599
9.15	LCF	Wilton Square at Innsbrook										675,743
9.16	LCF	Gayton Business Center I - VIII										589,741
9.17	LCF	Humana Office Building										589,741
9.18	LCF	Canterbury Shopping Center										540,595
9.19	LCF	Maybeury South Shopping Center										491,448
9.20	LCF	Tuckahoe Village Merchant Square										368,591
9.21	LCF	The Park at Dickens Place										362,427
9.22	LCF	Canterbury Green Shopping Center										331,717
9.23	LCF	Verizon Center										325,590
9.24	LCF	Southgate Manor										301,007
9.25	LCF	Crossridge Wells Fargo Bank										245,733
9.26	LCF	Crofton Green Merchants Square										239,570
9.27	LCF	Westland East Shopping Center										233,442
9.28	LCF	Quioccasin Shoppes										221,151
9.29	LCF	Wilton Square at Brandermill										208,877
9.30	LCF	Nova of Virginia Aquatics										165,876
9.31	LCF	2208-2218 Perl Road										159,713
9.32	LCF	Quioccasin Square Shopping Center										159,713
9.33	LCF	Atlee Business Center V and VI										153,585
9.34	LCF	2400 Westwood Avenue										151,120
9.35	LCF	2121 Dabney Road										147,440
9.36	LCF	BHSC-Verizon Store										141,294
9.37	LCF	Brookside Convenience Center										122,858
9.38	LCF	Offices At Parham & Patterson										115,479
9.39	LCF	4411 Jacque Street										107,503
9.40	LCF	2040 Westmoreland Street										92,148
9.41	LCF	Canterbury Building										84,769
9.42	LCF	338 Oyster Point Road										81,089
9.43	LCF	5712-5716 Greendale Road										79,857
9.44	LCF	5004-5010 West Clay Street										79,857
9.45	LCF	Canterbury Green Office Building										77,409
9.46	LCF	4909-4911 West Clay Street										73,729
9.47	LCF	4100 West Clay Street										54,042
9.48	LCF	5612-5614 Greendale Road										52,827
9.49	LCF	The Wilton Professional Building										49,147
9.50	LCF	5001-5003 West Leigh Street										46,681
9.51	LCF	4905 West Clay Street										13,524
10	JPMCB	9525 West Bryn Mawr Avenue	360	24	0	1	0	0	11/01/24	Yes	12/01/25	24,799,001	59.3%	L(24),Def(93),O(3)
11	SMF II	American Center	360	24	0	6	0	0	11/06/24	No		24,988,150	60.2%	L(24),Def(92),O(4)
12	Barclays	350 East 52nd Street	0	120	2	6	0	0	09/06/24	No		27,375,000	47.7%	L(26),Def(90),O(4)
13	Barclays	Southport Plaza	0	120	2	6	0	0	09/06/24	No		25,000,000	46.3%	L(26),Def(90),O(4)
14	LCF	Mason Devonshire Plaza	360	60	0	6	0	0	11/06/24	No		21,517,291	63.3%	L(24),Def(92),O(4)
15	SMF II	Legacy Apartments	360	36	3	6	0	0	08/06/24	No		14,604,262	64.9%	L(27),Def(89),O(4)
16	SMF II	Fox Haven Apartments	360	36	3	6	0	0	08/06/24	No		4,722,336	64.9%	L(27),Def(89),O(4)
17	JPMCB	Hershey Square Shopping Center	360	60	1	1	0	0	10/01/24	No		19,471,210	68.3%	L(25),Grtr1%orYM(88),O(7)
18	LCF	Greensboro Portfolio	360	24	2	6	0	0	09/06/24	No		18,337,466	64.2%	YM1%(26),DorYM1%(90),O(4)
18.01	LCF	Air Park West - 1										4,600,452
18.02	LCF	Air Park West - 2										3,635,322
18.03	LCF	Deep River - 7800										3,217,099
18.04	LCF	Air Park West - 4										1,479,866
18.05	LCF	Air Park West - 5										1,190,327
18.06	LCF	Air Park West - 6										1,186,037
18.07	LCF	West Friendly Business Park - 7341										662,722
18.08	LCF	West Friendly Business Park - 7347										418,223
18.09	LCF	West Friendly Business Park - 7355										392,486
18.10	LCF	West Friendly Business Park - 7343										364,605
18.11	LCF	West Friendly Business Park - 7345										353,881
18.12	LCF	West Friendly Business Park - 7349										315,276
18.13	LCF	West Friendly Business Park - 7353										263,802

A-1-7

ANNEX A-1
			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
18.14	LCF	West Friendly Business Park - 7351										257,368
19	LCF	Park Place	360	60	1	6	0	0	10/06/24	No		19,513,408	62.9%	L(25),Def(91),O(4)
20	RCMC	FedEx Ground Distribution Facility - Billings	360	0	0	5	0	0	11/05/24	Yes	11/05/44	17,221,086	58.0%	L(24),Def(92),O(4)
21	JPMCB	Orion on Orpington Student Housing	0	60	0	1	0	0	11/01/19	No		20,270,000	68.2%	L(24),Def(32),O(4)
22	SMF II	3600 San Clemente Building B	360	60	1	6	0	0	10/06/24	No		18,540,784	66.0%	L(25),Grtr1%orYM(82),O(13)
23	RCMC	Vallejo Plaza	359	0	1	1	0	4	10/01/24	No		14,523,895	58.6%	L(25),Def(91),O(4)
24	RCMC	Turk’s Head Building	360	24	0	1	5	5	11/01/24	No		12,060,756	62.2%	L(24),Def(92),O(4)
25	Barclays	Dove Run Shopping Center	360	60	2	6	0	0	09/06/24	No		12,798,206	61.5%	L(26),Def(90),O(4)
26	LCF	Storage Etc - Carson	360	36	0	6	0	0	11/06/24	No		12,013,981	62.6%	L(24),Def(92),O(4)
27	LCF	Westfield Village	360	24	1	6	0	0	10/06/25	No		11,433,027	58.0%	L(25),Def(103),O(4)
28	JPMCB	Remount Business Park II	360	42	1	1	0	0	10/01/21	No		12,092,954	70.3%	L(25),Grtr1%orYM(51),O(8)
29	Barclays	Williamson Office Portfolio	359	0	1	6	0	0	10/06/24	No		10,291,891	59.3%	L(25),Def(91),O(4)
29.01	Barclays	Energy Park I & II										6,851,374
29.02	Barclays	Maryland Way Office Building										3,440,517
30	JPMCB	The Glenwood	360	24	0	1	0	0	11/01/24	No		10,234,347	60.2%	L(24),Def(92),O(4)
31	Barclays	Holiday Inn Charlotte University	359	0	1	6	0	0	10/06/24	No		9,795,253	52.9%	L(25),Def(91),O(4)
32	Barclays	H5 Denver Data Center	300	0	0	6	0	0	11/06/24	No		8,472,033	40.3%	L(24),Def(13),DorGrtr1%orYM(79),O(4)
33	RCMC	Commerce Center	359	0	1	5	0	0	10/05/24	No		9,008,804	60.9%	L(25),Def(91),O(4)
34	Barclays	Holiday Inn Express & Suites Warminster	360	24	1	6	0	0	10/06/24	No		9,453,508	59.8%	L(25),Def(87),O(8)
35	JPMCB	Carmendy Square Townhomes	360	60	1	1	0	0	10/01/24	No		9,712,333	69.4%	L(25),Grtr1%orYM(92),O(3)
36	RCMC	Hilton Garden Inn - North Little Rock	299	0	1	5	0	0	10/05/24	No		7,765,026	51.8%	L(23),Grtr1%orYM(93),O(4)
37	Barclays	Crossroads Square Shopping Center	360	0	0	6	0	0	11/06/24	No		8,285,985	56.8%	L(24),Grtr1%orYM(92),O(4)
38	Barclays	Brettwood Village Shopping Center	360	24	0	6	0	0	11/06/24	No		8,558,267	60.7%	L(24),Def(92),O(4)
39	SMF II	Pangea 9 Portfolio	360	60	0	6	0	0	11/06/24	No		9,150,408	55.5%	L(24),Def(91),O(5)
39.01	SMF II	8127 South Ellis Avenue										1,081,412
39.02	SMF II	8001-8009 South Ellis Avenue										887,312
39.03	SMF II	8253-8259 South Ingleside Avenue										776,398
39.04	SMF II	8152 South Evans Avenue										748,670
39.05	SMF II	8100 South Drexel Avenue										693,213
39.06	SMF II	7901-7911 South Dobson Avenue										665,484
39.07	SMF II	8056 South Drexel Avenue										610,027
39.08	SMF II	3454 West Lexington Street										582,299
39.09	SMF II	7800 South Michigan Avenue										554,570
39.10	SMF II	7915-7919 South Hermitage Avenue										554,570
39.11	SMF II	14026 South School Street										471,385
39.12	SMF II	7903-7911 South Evans Avenue										443,656
39.13	SMF II	148 North La Crosse Avenue										443,656
39.14	SMF II	2109 South 5th Avenue										360,471
39.15	SMF II	8806 South Cottage Grove Avenue										277,285
40	LCF	Port Aransas-Ingleside Portfolio	269	0	1	6	0	0	10/06/24	No		6,948,623	43.2%	L(25),Def(91),O(4)
40.01	LCF	Holiday Inn Express Port Aransas										4,725,063
40.02	LCF	Studio 6 Ingleside										2,223,559
41	LCF	Storage Etc - Hancock	360	36	1	6	0	0	10/06/24	No		8,581,605	63.6%	L(25),Def(91),O(4)
42	LCF	Railway Loft	358	0	2	6	0	0	09/06/24	No		8,030,942	57.4%	L(26),Def(90),O(4)
43	SMF II	Market Place Shopping Center	360	24	1	6	0	0	10/06/24	Yes	10/06/27	7,493,817	63.0%	L(25),Def(91),O(4)
44	RCMC	Four United Plaza	359	0	1	5	0	0	10/05/24	No		6,846,618	57.1%	L(25),Def(92),O(3)
45	LCF	One & Two Monaco	359	0	1	6	0	0	10/06/24	No		6,688,892	59.7%	L(25),Def(91),O(4)
46	SMF II	54 Bond Street	360	60	1	6	0	0	10/06/24	No		7,135,542	56.6%	L(25),Def(90),O(5)
47	LCF	Short Pump Commons	359	0	1	6	0	0	10/06/24	No		5,813,105	61.2%	L(25),Def(91),O(4)
48	SMF II	Hilton Garden Inn Kankakee	299	0	1	6	0	0	10/06/19	No		6,235,891	62.4%	L(25),Def(31),O(4)
49	RCMC	Hampton Inn Houston - Northwest	299	0	1	5	0	0	10/05/24	No		5,176,684	54.5%	L(25),Def(91),O(4)
50	SMF II	Maxim Business Park	360	24	0	6	0	0	11/06/24	No		5,793,217	63.7%	L(24),Def(91),O(5)
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	298	0	2	5	0	0	09/05/24	No		4,887,823	51.5%	L(26),Def(90),O(4)
52	LCF	Courtyard Daytona Beach	300	12	1	6	0	0	10/06/24	No		4,860,806	51.2%	L(25),Def(91),O(4)
53	SMF II	University Park Shopping Center	360	36	1	6	0	0	10/06/24	No		4,883,095	66.0%	L(25),Def(91),O(4)
54	SMF II	Fairfield Inn Dayton North	238	0	2	6	0	0	09/06/24	No		3,503,631	43.8%	L(26),Def(90),O(4)
55	LCF	La Quinta Inn & Suites Jupiter	299	0	1	6	0	0	10/06/24	No		4,129,525	53.6%	L(25),Def(91),O(4)
56	LCF	Cathedral Place	360	0	0	6	0	0	11/06/24	No		4,287,971	55.0%	L(24),Def(93),O(3)
57	Barclays	TPUSA Building	297	0	3	6	0	0	08/06/24	No		3,788,665	54.9%	L(27),Def(89),O(4)
58	SMF II	Stonington Townhomes and Staunton Self Storage	359	0	1	6	0	0	10/06/24	No		4,058,986	51.4%	L(25),Def(91),O(4)
58.01	SMF II	Staunton Self Storage										2,517,599
58.02	SMF II	Stonington Townhomes										1,541,387
59	LCF	Holiday Inn Express Kirksville	330	0	0	6	0	0	11/06/24	No		3,617,671	56.5%	L(24),Def(93),O(3)
60	Barclays	Sherwood Plaza	238	0	2	6	0	0	09/06/24	No		2,645,686	37.3%	L(26),Def(90),O(4)
61	LCF	Lee Pointe Apartments	359	0	1	6	0	0	10/06/24	No		3,491,633	62.4%	L(25),Def(91),O(4)
62	LCF	Campus at Crooks & Auburn	359	0	1	6	0	0	10/06/24	No		3,170,754	61.6%	L(25),Def(91),O(4)
63	SMF II	East Jackson Shopping Center	360	0	0	6	0	0	11/06/24	No		2,467,867	61.7%	L(24),Def(92),O(4)
64	LCF	Tractor Supply - Bennett	0	120	1	6	0	0	10/06/24	Yes	10/06/44	2,464,000	70.0%	YM(25),DorYM(91),O(4)
65	SMF II	Flowery Branch Self Storage	360	42	1	6	0	0	10/06/21	No		2,269,186	67.7%	L(25),Def(46),O(13)

A-1-8

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	CityPlace	18,468,066	8,491,287	9,976,779	18,402,629	8,378,884	10,023,745	18,919,857	8,833,287	10,086,570	19,612,767	9,180,281	10,432,486	07/31/14
2	JPMCB	BankNote Building	2,875,830	2,271,005	604,825	3,035,233	2,179,859	855,374	3,231,011	2,661,026	569,985	3,295,604	2,899,721	395,883	04/30/14
3	JPMCB / Column	Grapevine Mills	47,586,833	13,988,745	33,598,088	48,368,499	13,689,254	34,679,245	49,651,342	13,709,825	35,941,517	50,646,806	14,131,965	36,514,841	06/30/14
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	11,103,924	4,277,015	6,826,909	11,285,644	4,297,790	6,987,854	11,242,351	4,132,647	7,109,704	11,505,263	4,115,665	7,389,598	06/30/14
5	LCF	Spectra Energy Headquarters	7,657,662	0	7,657,662	7,791,671	0	7,791,671	7,928,025	0	7,928,025	8,020,252	0	8,020,252	06/30/14
6	JPMCB	Hilton Houston Post Oak	26,830,531	19,678,782	7,151,749	28,677,964	20,621,308	8,056,656	30,824,528	21,351,559	9,472,969	31,384,482	21,686,879	9,697,603	08/31/14
7	LCF	Atlanta Decorative Arts Center	7,809,384	3,583,608	4,225,776	7,888,311	3,954,656	3,933,655	8,636,789	4,286,412	4,350,377	8,620,749	4,275,215	4,345,534	06/30/14
8	JPMCB	Florida Multifamily Portfolio										14,745,361	8,153,513	6,591,848	Various
8.01	JPMCB	Lakeland Manor										2,212,681	1,316,223	896,458	07/31/14
8.02	JPMCB	Kings Trail										2,169,834	1,159,830	1,010,004	07/31/14
8.03	JPMCB	Rolling Hills										1,870,065	993,195	876,870	07/31/14
8.04	JPMCB	Bella Mar I & II										1,750,018	1,035,259	714,760	07/31/14
8.05	JPMCB	Jacksonville Heights										1,220,188	671,139	549,049	07/31/14
8.06	JPMCB	Del Rio										1,179,431	806,756	372,674	07/31/14
8.07	JPMCB	North Washington										788,370	353,712	434,657	07/31/14
8.08	JPMCB	Lago Bello										846,430	532,233	314,197	07/31/14
8.09	JPMCB	Mount Dora										825,032	355,111	469,921	08/31/14
8.10	JPMCB	Tanglewood										825,716	434,057	391,659	08/31/14
8.11	JPMCB	Brandywyne										532,799	259,623	273,176	08/31/14
8.12	JPMCB	Landings										400,450	192,878	207,572	07/31/14
8.13	JPMCB	Country Place										124,349	43,496	80,853	07/31/14
9	LCF	Wilton Commercial Portfolio	19,560,891	4,602,857	14,958,035	19,387,366	4,853,751	14,533,615	20,170,919	5,020,880	15,150,039	20,358,706	5,242,258	15,116,448	05/31/14
9.01	LCF	John Rolfe Commons	1,851,219	455,694	1,395,525	1,950,959	470,620	1,480,339	2,154,807	488,467	1,666,340	2,064,876	505,176	1,559,700	05/31/14
9.02	LCF	Tuckahoe Village Shopping Center	1,607,245	303,198	1,304,047	1,627,869	289,397	1,338,471	1,729,924	313,605	1,416,318	1,774,667	328,322	1,446,345	05/31/14
9.03	LCF	Hermitage Industrial Center	1,527,102	260,621	1,266,481	1,550,761	324,292	1,226,469	1,618,230	325,767	1,292,462	1,695,933	334,600	1,361,332	05/31/14
9.04	LCF	Westland Shopping Center	1,057,115	220,442	836,673	1,057,265	218,073	839,192	1,202,606	224,297	978,309	1,248,367	243,644	1,004,723	05/31/14
9.05	LCF	The Shoppes at Crossridge	1,092,125	291,597	800,528	1,137,667	334,955	802,712	1,251,159	336,929	914,230	1,213,106	363,665	849,442	05/31/14
9.06	LCF	Lauderdale Square	754,141	172,638	581,503	758,729	171,445	587,285	793,430	184,083	609,347	796,854	200,259	596,594	05/31/14
9.07	LCF	Wilton Park / Wilton Park West	908,623	325,338	583,285	944,642	365,331	579,311	1,162,102	383,408	778,694	1,183,698	385,593	798,106	05/31/14
9.08	LCF	Atlee Commerce Center II and III	837,786	139,598	698,188	778,623	153,036	625,587	786,091	145,288	640,803	819,762	152,921	666,841	05/31/14
9.09	LCF	Montpelier Shopping Center	819,610	183,201	636,409	846,414	192,001	654,413	762,766	182,458	580,308	772,311	205,306	567,005	05/31/14
9.10	LCF	Walgreens at Ridgefield Commons	411,436	42,790	368,646	411,232	41,038	370,194	435,700	38,678	397,022	410,468	37,576	372,892	05/31/14
9.11	LCF	Hanover Commons Shopping Center	785,179	186,200	598,979	784,940	207,023	577,917	768,411	212,184	556,227	769,061	223,683	545,379	05/31/14
9.12	LCF	Beverly Hills Shopping Center	559,123	82,797	476,326	531,433	87,726	443,707	478,529	94,357	384,171	467,785	114,741	353,044	05/31/14
9.13	LCF	Maybeury North Shopping Center	499,257	73,051	426,206	478,676	87,277	391,399	449,972	81,907	368,064	434,476	85,199	349,277	05/31/14
9.14	LCF	Stratford Hills Shopping Center	527,377	120,924	406,453	463,207	121,676	341,531	507,356	115,204	392,151	511,998	105,170	406,828	05/31/14
9.15	LCF	Wilton Square at Innsbrook	544,369	91,808	452,561	609,751	96,330	513,421	600,075	98,845	501,229	615,764	103,206	512,558	05/31/14
9.16	LCF	Gayton Business Center I - VIII	500,561	104,821	395,740	531,567	97,347	434,221	558,917	102,676	456,241	559,317	118,192	441,125	05/31/14
9.17	LCF	Humana Office Building	457,726	218,924	238,802	340,520	237,443	103,077	472,370	269,369	203,001	457,200	268,571	188,629	05/31/14
9.18	LCF	Canterbury Shopping Center	406,505	86,733	319,772	404,773	84,779	319,994	336,023	92,963	243,060	356,033	102,542	253,491	05/31/14
9.19	LCF	Maybeury South Shopping Center	304,025	71,272	232,753	334,239	74,439	259,799	352,391	77,062	275,329	371,652	83,652	288,000	05/31/14
9.20	LCF	Tuckahoe Village Merchant Square	270,532	83,674	186,858	254,494	82,457	172,037	272,395	89,101	183,294	291,864	95,941	195,923	05/31/14
9.21	LCF	The Park at Dickens Place	331,995	55,119	276,876	287,541	59,522	228,019	278,161	62,352	215,810	294,154	78,965	215,189	05/31/14
9.22	LCF	Canterbury Green Shopping Center	268,109	71,635	196,473	265,094	66,693	198,401	215,152	73,258	141,894	236,217	85,488	150,729	05/31/14
9.23	LCF	Verizon Center	291,579	61,361	230,218	252,207	61,056	191,151	268,979	63,231	205,748	293,028	64,649	228,378	05/31/14
9.24	LCF	Southgate Manor	571,549	379,565	191,983	603,414	406,000	197,414	584,471	374,363	210,108	622,311	360,534	261,777	05/31/14
9.25	LCF	Crossridge Wells Fargo Bank	116,249	18,240	98,009	128,054	18,432	109,621	127,462	24,583	102,879	114,063	19,659	94,404	05/31/14
9.26	LCF	Crofton Green Merchants Square	209,387	39,675	169,712	194,606	43,071	151,535	171,125	44,369	126,756	169,829	43,559	126,270	05/31/14
9.27	LCF	Westland East Shopping Center	209,444	34,830	174,614	181,250	33,208	148,041	160,087	33,446	126,641	168,372	36,528	131,844	05/31/14
9.28	LCF	Quioccasin Shoppes	214,259	31,560	182,699	156,249	40,872	115,377	159,235	39,295	119,940	159,192	42,872	116,320	05/31/14
9.29	LCF	Wilton Square at Brandermill	157,904	66,221	91,684	141,682	52,030	89,653	141,621	76,516	65,105	172,010	79,781	92,229	05/31/14
9.30	LCF	Nova of Virginia Aquatics	112,053	41,338	70,714	115,626	38,514	77,112	151,747	41,205	110,542	117,210	40,986	76,224	05/31/14
9.31	LCF	2208-2218 Perl Road	118,751	19,294	99,457	113,096	20,579	92,517	117,092	21,061	96,031	118,770	21,777	96,993	05/31/14
9.32	LCF	Quioccasin Square Shopping Center	46,250	12,099	34,151	43,953	18,184	25,769	43,503	13,811	29,692	53,569	14,498	39,072	05/31/14
9.33	LCF	Atlee Business Center V and VI													05/31/14
9.34	LCF	2400 Westwood Avenue	160,285	21,521	138,763	164,084	21,951	142,133	168,907	23,011	145,896	141,535	22,567	118,967	05/31/14
9.35	LCF	2121 Dabney Road	112,492	18,484	94,009	113,646	20,048	93,598	117,814	20,536	97,278	117,937	20,838	97,099	05/31/14
9.36	LCF	BHSC-Verizon Store	78,947	8,390	70,557	78,619	8,563	70,056	78,973	9,194	69,779	78,975	9,461	69,514	05/31/14
9.37	LCF	Brookside Convenience Center	118,682	18,324	100,358	90,690	16,427	74,263	108,206	19,034	89,172	113,632	19,977	93,656	05/31/14
9.38	LCF	Offices At Parham & Patterson	117,408	43,407	74,001	107,660	39,553	68,107	127,634	56,214	71,419	119,840	52,613	67,227	05/31/14
9.39	LCF	4411 Jacque Street	82,936	13,598	69,338	64,725	14,467	50,258	0	15,525	-15,525	0	12,194	-12,194	05/31/14
9.40	LCF	2040 Westmoreland Street	52,794	13,033	39,760	66,705	13,898	52,807	68,187	14,375	53,812	68,963	14,836	54,127	05/31/14
9.41	LCF	Canterbury Building	2,226	8,817	-6,591	4,713	15,362	-10,649	7,046	15,349	-8,304	9,528	15,874	-6,346	05/31/14
9.42	LCF	338 Oyster Point Road	94,164	12,557	81,607	103,391	13,180	90,211	56,689	15,143	41,546	18,741	16,267	2,475	05/31/14
9.43	LCF	5712-5716 Greendale Road	49,157	11,098	38,059	37,010	16,226	20,784	66,322	12,066	54,256	69,256	14,508	54,748	05/31/14
9.44	LCF	5004-5010 West Clay Street	58,646	11,814	46,832	57,669	9,092	48,578	63,220	10,511	52,709	60,201	10,593	49,607	05/31/14
9.45	LCF	Canterbury Green Office Building	45,603	14,515	31,088	46,420	12,366	34,054	58,139	20,339	37,800	68,838	20,711	48,127	05/31/14
9.46	LCF	4909-4911 West Clay Street	29,083	7,974	21,109	25,484	7,101	18,383	32,934	10,135	22,800	47,015	11,897	35,118	05/31/14
9.47	LCF	4100 West Clay Street	26,380	5,828	20,552	27,154	5,764	21,390	27,550	9,155	18,395	27,910	6,194	21,716	05/31/14
9.48	LCF	5612-5614 Greendale Road	55,099	11,828	43,272	48,750	7,238	41,513	25,773	6,794	18,979	27,841	6,834	21,007	05/31/14
9.49	LCF	The Wilton Professional Building	69,032	23,747	45,285	60,570	28,019	32,552	23,719	26,403	-2,685	16,951	25,668	-8,717	05/31/14
9.50	LCF	5001-5003 West Leigh Street	30,150	9,129	21,021	0	7,167	-7,167	24,638	8,492	16,145	33,030	9,173	23,856	05/31/14
9.51	LCF	4905 West Clay Street	9,225	2,534	6,691	9,543	2,487	7,056	3,283	4,465	-1,182	4,595	4,798	-203	05/31/14
10	JPMCB	9525 West Bryn Mawr Avenue				3,269,815	1,898,179	1,371,636	2,610,535	2,364,331	246,204	3,086,612	2,509,147	577,465	07/31/14
11	SMF II	American Center	8,611,092	4,348,653	4,262,439	8,513,378	4,507,449	4,005,929	8,710,147	4,422,371	4,287,776	7,974,034	4,454,603	3,519,431	08/31/14
12	Barclays	350 East 52nd Street	4,582,226	2,587,591	1,994,635	4,667,904	2,544,757	2,123,147	4,781,607	2,422,401	2,359,206
13	Barclays	Southport Plaza	4,944,386	1,580,854	3,363,532	4,970,454	1,488,564	3,481,891	5,160,866	1,599,555	3,561,311	5,367,904	1,946,033	3,421,871	07/31/14
14	LCF	Mason Devonshire Plaza	1,929,783	451,052	1,478,731	2,062,611	432,919	1,629,691	2,149,225	478,729	1,670,496	2,155,970	498,551	1,657,419	07/31/14
15	SMF II	Legacy Apartments	2,332,059	1,119,626	1,212,433	2,489,690	1,094,653	1,395,037	2,641,663	1,207,842	1,433,821	2,706,150	1,250,623	1,455,527	06/30/14
16	SMF II	Fox Haven Apartments	697,713	520,565	177,148	820,619	458,216	362,403	918,461	469,766	448,695	945,728	467,916	477,812	06/30/14
17	JPMCB	Hershey Square Shopping Center	2,641,022	452,275	2,188,747	2,784,337	490,609	2,293,728	2,815,285	487,652	2,327,633	2,790,510	515,011	2,275,499	07/31/14
18	LCF	Greensboro Portfolio	3,837,765	1,355,216	2,482,549	4,042,447	1,387,279	2,655,168	4,268,996	1,364,566	2,904,430	4,018,783	1,438,273	2,580,510	06/30/14
18.01	LCF	Air Park West - 1	1,016,033	320,335	695,698	1,034,540	329,383	705,157	1,050,600	320,215	730,385	960,300	331,296	629,004	06/30/14
18.02	LCF	Air Park West - 2	620,313	198,971	421,342	625,113	198,238	426,875	637,490	169,305	468,185	483,078	177,302	305,776	06/30/14
18.03	LCF	Deep River - 7800	583,753	196,530	387,223	632,071	241,188	390,883	862,916	246,517	616,399	895,621	270,492	625,129	06/30/14
18.04	LCF	Air Park West - 4	373,876	96,530	277,346	361,581	83,783	277,798	386,286	96,306	289,980	359,175	100,322	258,853	06/30/14
18.05	LCF	Air Park West - 5	142,339	96,329	46,010	266,787	112,600	154,187	320,019	115,909	204,110	328,224	123,666	204,558	06/30/14
18.06	LCF	Air Park West - 6	332,554	122,136	210,418	336,227	121,675	214,552	348,808	125,405	223,403	350,566	122,924	227,642	06/30/14
18.07	LCF	West Friendly Business Park - 7341	186,344	51,755	134,589	163,168	40,555	122,613	153,028	38,393	114,635	154,821	42,019	112,802	06/30/14
18.08	LCF	West Friendly Business Park - 7347	145,578	36,176	109,402	138,632	35,705	102,927	86,901	35,373	51,528	56,674	42,858	13,816	06/30/14
18.09	LCF	West Friendly Business Park - 7355	79,423	38,035	41,388	102,341	34,475	67,866	68,996	31,599	37,397	78,792	34,415	44,377	06/30/14
18.10	LCF	West Friendly Business Park - 7343	90,788	43,770	47,018	97,689	36,167	61,522	92,263	42,331	49,932	80,749	43,567	37,182	06/30/14
18.11	LCF	West Friendly Business Park - 7345	89,701	33,944	55,757	97,806	31,164	66,642	97,580	31,993	65,587	84,657	33,401	51,256	06/30/14
18.12	LCF	West Friendly Business Park - 7349	32,716	34,879	-2,163	32,209	30,063	2,146	17,094	35,012	-17,918	15,214	38,889	-23,675	06/30/14
18.13	LCF	West Friendly Business Park - 7353	63,152	47,701	15,451	60,870	52,996	7,874	67,345	46,367	20,978	73,581	46,787	26,794	06/30/14

A-1-9

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
18.14	LCF	West Friendly Business Park - 7351	81,195	38,125	43,070	93,413	39,287	54,126	79,670	29,841	49,829	97,331	30,335	66,996	06/30/14
19	LCF	Park Place	2,299,741	1,513,558	786,183	1,939,980	1,499,594	440,386	2,592,442	1,563,836	1,028,606	2,926,046	1,599,276	1,326,770	07/31/14
20	RCMC	FedEx Ground Distribution Facility - Billings
21	JPMCB	Orion on Orpington Student Housing	3,129,780	1,524,544	1,605,236	3,914,333	2,046,116	1,868,217	3,874,962	2,081,706	1,793,256	4,220,919	2,110,389	2,110,530	07/31/14
22	SMF II	3600 San Clemente Building B	2,741,885	958,818	1,783,067	2,923,012	1,067,012	1,856,000	2,959,683	1,062,895	1,896,787	2,921,096	1,090,652	1,830,444	07/31/14
23	RCMC	Vallejo Plaza	2,852,579	1,108,964	1,743,614	2,915,414	1,111,152	1,804,262	2,972,109	1,119,712	1,852,397
24	RCMC	Turk’s Head Building	2,662,595	1,357,654	1,304,941	2,581,815	1,175,472	1,406,343	2,742,824	1,327,951	1,414,872	2,699,260	1,368,819	1,330,440	06/30/14
25	Barclays	Dove Run Shopping Center	1,625,051	277,528	1,347,523	1,579,696	219,115	1,360,581	1,438,626	250,337	1,188,289	1,442,441	296,471	1,145,970	08/30/14
26	LCF	Storage Etc - Carson	1,992,590	630,630	1,361,960	2,066,703	633,860	1,432,843	2,152,318	635,212	1,517,106	2,164,675	638,765	1,525,910	06/30/14
27	LCF	Westfield Village	1,862,622	318,758	1,543,864	1,878,208	335,933	1,542,275	1,867,792	334,768	1,533,024	1,751,199	306,328	1,444,871	06/30/14
28	JPMCB	Remount Business Park II				1,098,744	374,185	724,558	1,530,409	388,160	1,142,249	1,683,990	398,079	1,285,911	07/31/14
29	Barclays	Williamson Office Portfolio	1,756,773	929,572	827,201	1,857,044	884,427	972,617	2,034,635	941,046	1,093,589	2,191,874	978,601	1,213,273	08/31/14
29.01	Barclays	Energy Park I & II	1,170,350	596,724	573,626	1,211,292	593,660	617,632	1,254,273	610,556	643,717	1,398,038	637,530	760,508	08/31/14
29.02	Barclays	Maryland Way Office Building	586,423	332,848	253,575	645,752	290,767	354,985	780,362	330,490	449,872	793,836	341,071	452,765	08/31/14
30	JPMCB	The Glenwood
31	Barclays	Holiday Inn Charlotte University				2,190,390	1,985,551	204,839	3,642,096	2,927,264	714,832	4,831,370	3,448,244	1,383,126	08/31/14
32	Barclays	H5 Denver Data Center	5,933,646	5,273,254	660,392	6,494,319	5,404,215	1,090,104	6,952,224	5,152,140	1,800,084	7,424,790	5,632,955	1,791,835	09/30/14
33	RCMC	Commerce Center	1,672,723	892,295	780,428	1,925,679	862,001	1,063,678	2,105,833	899,262	1,206,571	2,211,153	992,122	1,219,031	06/30/14
34	Barclays	Holiday Inn Express & Suites Warminster	3,061,075	1,792,740	1,268,335	3,262,711	1,908,297	1,354,413	3,115,440	1,914,177	1,201,263	3,193,008	1,866,834	1,326,174	08/31/14
35	JPMCB	Carmendy Square Townhomes							1,527,209	958,500	568,709	1,640,144	951,504	688,640	07/31/14
36	RCMC	Hilton Garden Inn - North Little Rock	3,829,009	3,072,510	756,498	3,847,860	2,899,741	948,119				4,007,762	2,919,779	1,087,983	08/31/14
37	Barclays	Crossroads Square Shopping Center				1,751,009	495,793	1,255,217	1,638,629	454,629	1,184,000	1,653,838	455,384	1,198,454	07/31/14
38	Barclays	Brettwood Village Shopping Center	1,921,756	810,856	1,110,901	1,936,301	809,089	1,127,212	1,881,434	813,220	1,068,214	1,824,760	856,867	967,893	08/31/14
39	SMF II	Pangea 9 Portfolio
39.01	SMF II	8127 South Ellis Avenue
39.02	SMF II	8001-8009 South Ellis Avenue
39.03	SMF II	8253-8259 South Ingleside Avenue
39.04	SMF II	8152 South Evans Avenue
39.05	SMF II	8100 South Drexel Avenue
39.06	SMF II	7901-7911 South Dobson Avenue
39.07	SMF II	8056 South Drexel Avenue
39.08	SMF II	3454 West Lexington Street
39.09	SMF II	7800 South Michigan Avenue
39.10	SMF II	7915-7919 South Hermitage Avenue
39.11	SMF II	14026 South School Street
39.12	SMF II	7903-7911 South Evans Avenue
39.13	SMF II	148 North La Crosse Avenue
39.14	SMF II	2109 South 5th Avenue
39.15	SMF II	8806 South Cottage Grove Avenue
40	LCF	Port Aransas-Ingleside Portfolio	2,834,967	1,938,309	896,657	3,391,237	2,147,434	1,243,803	3,478,841	2,332,812	1,146,029	3,515,368	2,197,897	1,317,471	07/31/14
40.01	LCF	Holiday Inn Express Port Aransas	2,105,224	1,426,844	678,380	2,361,797	1,563,482	798,315	2,362,756	1,705,697	657,059	2,425,651	1,576,708	848,943	07/31/14
40.02	LCF	Studio 6 Ingleside	729,742	511,466	218,277	1,029,439	583,952	445,487	1,116,086	627,116	488,970	1,089,717	621,190	468,528	07/31/14
41	LCF	Storage Etc - Hancock	1,156,927	370,097	786,830	1,163,063	369,404	793,659	1,237,056	381,831	855,225	1,249,050	385,794	863,256	06/30/14
42	LCF	Railway Loft	1,185,370	350,066	835,304	1,220,471	302,535	917,936	1,220,052	370,238	849,814	1,239,940	355,555	884,384	06/30/14
43	SMF II	Market Place Shopping Center	862,040	561,975	300,065	1,233,958	468,550	765,408	1,366,392	450,699	915,693	1,400,710	493,358	907,352	06/30/14
44	RCMC	Four United Plaza				1,418,444	524,795	893,649	1,648,795	507,847	1,140,948	1,750,689	555,718	1,194,971	07/31/14
45	LCF	One & Two Monaco				907,463	550,290	357,174	1,443,359	810,560	632,799	1,479,882	842,301	637,581	07/31/14
46	SMF II	54 Bond Street
47	LCF	Short Pump Commons				375,197	194,710	180,487	631,459	95,327	536,132	655,614	100,333	555,281	03/31/14
48	SMF II	Hilton Garden Inn Kankakee				2,563,028	2,153,395	409,633	2,732,109	2,073,932	658,177	3,022,855	2,178,150	844,705	08/31/14
49	RCMC	Hampton Inn Houston - Northwest	1,814,804	1,204,950	609,854	2,105,277	1,363,187	742,090	2,257,960	1,402,648	855,312	2,346,378	1,403,072	943,306	07/31/14
50	SMF II	Maxim Business Park	836,090	228,093	607,997	800,917	229,010	571,907	831,848	251,080	580,768	850,836	245,513	605,323	08/31/14
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	1,510,079	1,066,479	443,600	1,678,071	1,159,447	518,624	1,930,380	1,257,938	672,442	2,068,878	1,325,166	743,711	05/31/14
52	LCF	Courtyard Daytona Beach	2,813,717	2,603,619	210,098	3,412,830	2,803,313	609,517	3,618,410	2,843,470	774,940	3,770,427	2,925,416	845,011	06/30/14
53	SMF II	University Park Shopping Center	556,877	217,914	338,963	573,671	222,034	351,637	756,157	220,153	536,004	827,900	219,351	608,549	06/30/14
54	SMF II	Fairfield Inn Dayton North	2,107,000	1,593,280	513,720	2,255,000	1,617,200	637,800	2,386,708	1,726,455	660,253	2,572,522	1,918,502	654,020	06/30/14
55	LCF	La Quinta Inn & Suites Jupiter	1,492,450	1,200,681	291,769	1,546,368	1,164,378	381,990	1,783,379	1,253,862	529,517	2,102,714	1,381,432	721,282	07/31/14
56	LCF	Cathedral Place	1,322,537	544,114	778,423	1,314,001	531,554	782,447	1,114,849	508,645	606,204	1,041,975	502,961	539,014	07/31/14
57	Barclays	TPUSA Building										533,174	217,782	315,392	06/30/14
58	SMF II	Stonington Townhomes and Staunton Self Storage	491,453	118,066	373,387	524,799	113,069	411,730	672,576	124,240	548,336	691,451	141,727	549,724	06/30/14
58.01	SMF II	Staunton Self Storage	270,100	67,128	202,972	268,635	57,310	211,325	412,231	70,837	341,394	419,239	85,579	333,660	06/30/14
58.02	SMF II	Stonington Townhomes	221,353	50,938	170,415	256,164	55,759	200,405	260,345	53,403	206,942	272,212	56,148	216,064	06/30/14
59	LCF	Holiday Inn Express Kirksville	1,462,333	963,344	498,989	1,556,331	926,926	629,405	1,564,418	916,711	647,707	1,616,863	927,113	689,750	07/31/14
60	Barclays	Sherwood Plaza	693,794	140,480	553,314	752,564	162,452	590,113	718,278	162,063	556,216	723,103	145,658	577,445	06/30/14
61	LCF	Lee Pointe Apartments	629,528	134,617	494,911	619,716	164,868	454,848	601,977	142,077	459,900	582,072	163,035	419,037	06/01/14
62	LCF	Campus at Crooks & Auburn	536,412	160,260	376,152	536,203	156,337	379,866	528,270	148,895	379,375	510,513	151,324	359,189	08/31/14
63	SMF II	East Jackson Shopping Center	466,081	141,714	324,367	462,746	135,260	327,486	446,123	147,216	298,907	444,216	152,050	292,166	08/31/14
64	LCF	Tractor Supply - Bennett
65	SMF II	Flowery Branch Self Storage	311,331	88,142	223,190	313,553	103,900	209,653	351,885	123,423	228,462	370,708	127,840	242,868	07/31/14

A-1-10

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %(3)	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	CityPlace	89.8%	19,331,399	9,265,697	10,065,701	1,468,456	8,597,246	1.53	1.30	9.2%	7.9%	Fee
2	JPMCB	BankNote Building	89.6%	10,315,154	3,859,350	6,455,804	225,032	6,230,772	1.74	1.68	7.8%	7.5%	Fee
3	JPMCB / Column	Grapevine Mills	92.3%	50,889,938	14,261,393	36,628,545	1,831,847	34,796,698	3.52	3.34	13.7%	13.0%	Fee
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	92.0%	11,618,052	4,119,095	7,498,957	578,663	6,920,294	1.89	1.74	11.2%	10.3%	Fee
5	LCF	Spectra Energy Headquarters	54.7%	5,457,102	163,713	5,293,389	153,500	5,139,889	2.24	2.17	10.1%	9.8%	Fee
6	JPMCB	Hilton Houston Post Oak	80.0%	31,384,479	21,824,811	9,559,668	0	9,559,668	1.97	1.97	11.9%	11.9%	Leasehold	05/31/68	None
7	LCF	Atlanta Decorative Arts Center	83.3%	9,153,742	4,163,331	4,990,411	483,068	4,507,343	2.26	2.04	13.5%	12.2%	Fee
8	JPMCB	Florida Multifamily Portfolio	91.8%	16,092,120	8,756,904	7,335,216	810,793	6,524,423	2.07	1.84	12.8%	11.4%	Fee
8.01	JPMCB	Lakeland Manor	91.7%	2,609,857	1,396,979	1,212,878	111,900	1,100,978					Fee
8.02	JPMCB	Kings Trail	92.8%	2,455,831	1,239,961	1,215,870	99,200	1,116,670					Fee
8.03	JPMCB	Rolling Hills	89.3%	1,989,755	1,076,661	913,094	115,200	797,894					Fee
8.04	JPMCB	Bella Mar I & II	92.1%	1,868,646	1,125,867	742,779	124,608	618,171					Fee
8.05	JPMCB	Jacksonville Heights	92.0%	1,333,706	696,077	637,629	72,141	565,488					Fee
8.06	JPMCB	Del Rio	93.1%	1,244,297	834,985	409,311	53,760	355,551					Fee
8.07	JPMCB	North Washington	92.7%	849,305	395,816	453,489	48,026	405,463					Fee
8.08	JPMCB	Lago Bello	92.6%	893,676	570,048	323,627	47,160	276,467					Fee
8.09	JPMCB	Mount Dora	92.6%	850,391	386,090	464,301	39,600	424,701					Fee
8.10	JPMCB	Tanglewood	91.7%	883,399	466,639	416,760	51,198	365,562					Fee
8.11	JPMCB	Brandywyne	89.6%	553,421	280,022	273,399	24,600	248,799					Fee
8.12	JPMCB	Landings	92.5%	428,011	202,158	225,853	18,000	207,853					Fee
8.13	JPMCB	Country Place	94.1%	131,826	85,600	46,226	5,400	40,826					Fee
9	LCF	Wilton Commercial Portfolio	86.4%	21,713,215	5,381,302	16,331,913	1,455,967	14,875,946	1.70	1.55	10.7%	9.7%	Fee
9.01	LCF	John Rolfe Commons	85.5%	2,341,113	540,072	1,801,042	129,784	1,671,257					Fee
9.02	LCF	Tuckahoe Village Shopping Center	93.4%	1,850,222	349,060	1,501,162	132,594	1,368,568					Fee
9.03	LCF	Hermitage Industrial Center	85.2%	1,705,681	353,419	1,352,261	130,422	1,221,839					Fee
9.04	LCF	Westland Shopping Center	94.8%	1,324,067	258,789	1,065,278	87,428	977,850					Fee
9.05	LCF	The Shoppes at Crossridge	95.5%	1,263,501	379,155	884,346	81,711	802,635					Fee
9.06	LCF	Lauderdale Square	82.3%	778,853	183,188	595,665	58,809	536,856					Fee
9.07	LCF	Wilton Park / Wilton Park West	100.0%	1,239,283	400,500	838,783	85,382	753,401					Fee
9.08	LCF	Atlee Commerce Center II and III	100.0%	786,455	149,455	637,000	33,744	603,256					Fee
9.09	LCF	Montpelier Shopping Center	93.3%	839,941	215,356	624,585	27,425	597,160					Fee
9.10	LCF	Walgreens at Ridgefield Commons	100.0%	386,000	13,184	372,816	2,964	369,852					Fee
9.11	LCF	Hanover Commons Shopping Center	74.2%	834,497	233,531	600,966	57,041	543,925					Fee
9.12	LCF	Beverly Hills Shopping Center	84.6%	586,163	123,101	463,062	42,888	420,175					Fee
9.13	LCF	Maybeury North Shopping Center	83.0%	454,152	90,281	363,871	32,594	331,276					Fee
9.14	LCF	Stratford Hills Shopping Center	81.6%	509,181	134,702	374,479	51,229	323,250					Fee
9.15	LCF	Wilton Square at Innsbrook	100.0%	575,237	106,196	469,041	20,912	448,130					Fee
9.16	LCF	Gayton Business Center I - VIII	94.9%	542,901	120,099	422,802	20,181	402,621					Fee
9.17	LCF	Humana Office Building	100.0%	740,902	280,834	460,068	50,188	409,880					Fee
9.18	LCF	Canterbury Shopping Center	39.4%	319,469	101,342	218,127	32,289	185,838					Fee
9.19	LCF	Maybeury South Shopping Center	95.1%	414,088	88,907	325,181	31,642	293,538					Fee
9.20	LCF	Tuckahoe Village Merchant Square	84.2%	341,939	98,599	243,340	35,069	208,271					Fee
9.21	LCF	The Park at Dickens Place	82.3%	334,086	83,265	250,821	19,411	231,410					Fee
9.22	LCF	Canterbury Green Shopping Center	73.6%	279,658	90,082	189,576	21,178	168,398					Fee
9.23	LCF	Verizon Center	100.0%	312,341	68,823	243,518	20,493	223,024					Fee
9.24	LCF	Southgate Manor	93.2%	617,371	363,176	254,195	23,500	230,695					Fee
9.25	LCF	Crossridge Wells Fargo Bank	100.0%	115,770	7,602	108,168	3,178	104,990					Fee
9.26	LCF	Crofton Green Merchants Square	67.3%	195,086	44,584	150,502	19,505	130,997					Fee
9.27	LCF	Westland East Shopping Center	100.0%	197,204	37,118	160,085	16,760	143,325					Fee
9.28	LCF	Quioccasin Shoppes	57.5%	179,419	45,177	134,242	14,416	119,825					Fee
9.29	LCF	Wilton Square at Brandermill	54.5%	204,159	82,727	121,432	15,043	106,389					Fee
9.30	LCF	Nova of Virginia Aquatics	100.0%	82,004	4,966	77,037	34,479	42,559					Fee
9.31	LCF	2208-2218 Perl Road	100.0%	129,385	23,436	105,949	10,978	94,971					Fee
9.32	LCF	Quioccasin Square Shopping Center	100.0%	76,170	16,145	60,025	7,226	52,799					Fee
9.33	LCF	Atlee Business Center V and VI	0.0%	0	5,894	-5,894	2,464	-8,358					Fee
9.34	LCF	2400 Westwood Avenue	0.0%	0	18,133	-18,133	5,515	-23,648					Fee
9.35	LCF	2121 Dabney Road	100.0%	132,877	21,358	111,520	13,290	98,229					Fee
9.36	LCF	BHSC-Verizon Store	100.0%	85,714	6,155	79,560	1,970	77,589					Fee
9.37	LCF	Brookside Convenience Center	100.0%	114,387	21,484	92,902	6,950	85,952					Fee
9.38	LCF	Offices At Parham & Patterson	64.8%	120,959	53,778	67,182	15,397	51,785					Fee
9.39	LCF	4411 Jacque Street	100.0%	92,140	15,009	77,131	7,408	69,723					Fee
9.40	LCF	2040 Westmoreland Street	100.0%	73,318	15,006	58,312	9,520	48,792					Fee
9.41	LCF	Canterbury Building	100.0%	56,010	7,071	48,939	3,060	45,879					Fee
9.42	LCF	338 Oyster Point Road	100.0%	70,923	17,794	53,129	3,496	49,633					Fee
9.43	LCF	5712-5716 Greendale Road	100.0%	76,732	14,767	61,965	6,281	55,683					Fee
9.44	LCF	5004-5010 West Clay Street	100.0%	64,943	10,782	54,161	5,093	49,068					Fee
9.45	LCF	Canterbury Green Office Building	65.3%	62,836	21,117	41,719	9,332	32,388					Fee
9.46	LCF	4909-4911 West Clay Street	100.0%	62,086	12,407	49,679	2,814	46,865					Fee
9.47	LCF	4100 West Clay Street	100.0%	28,911	6,234	22,677	2,163	20,515					Fee
9.48	LCF	5612-5614 Greendale Road	100.0%	47,622	7,456	40,166	3,218	36,948					Fee
9.49	LCF	The Wilton Professional Building	20.5%	17,793	25,650	-7,856	2,807	-10,664					Fee
9.50	LCF	5001-5003 West Leigh Street	100.0%	35,215	9,244	25,972	2,924	23,048					Fee
9.51	LCF	4905 West Clay Street	100.0%	14,453	5,093	9,360	1,802	7,558					Fee
10	JPMCB	9525 West Bryn Mawr Avenue	87.5%	5,682,300	2,678,515	3,003,785	367,125	2,636,661	1.75	1.53	10.3%	9.0%	Fee
11	SMF II	American Center	75.5%	7,820,046	4,388,997	3,431,049	620,228	2,810,822	1.87	1.53	11.8%	9.7%	Fee
12	Barclays	350 East 52nd Street	97.0%	4,947,721	2,623,366	2,324,355	43,840	2,280,515	1.96	1.92	8.5%	8.3%	Leasehold	06/30/31	One twenty-four-year option
13	Barclays	Southport Plaza	95.0%	5,601,636	1,887,835	3,713,801	289,376	3,424,424	3.73	3.44	14.9%	13.7%	Fee
14	LCF	Mason Devonshire Plaza	95.0%	2,424,255	576,350	1,847,905	52,929	1,794,975	1.29	1.25	7.9%	7.6%	Fee			14%
15	SMF II	Legacy Apartments	91.6%	2,706,150	1,272,936	1,433,214	61,000	1,372,214	1.42	1.35	8.6%	8.2%	Fee
16	SMF II	Fox Haven Apartments	92.2%	945,728	481,816	463,912	26,655	437,256	1.42	1.35	8.6%	8.2%	Fee
17	JPMCB	Hershey Square Shopping Center	94.0%	2,850,164	737,185	2,112,979	208,287	1,904,692	1.68	1.52	9.9%	8.9%	Fee
18	LCF	Greensboro Portfolio	82.7%	3,817,501	1,544,607	2,272,894	242,950	2,029,944	1.71	1.53	10.6%	9.5%	Fee
18.01	LCF	Air Park West - 1	100.0%	887,400	343,876	543,524	55,313	488,212					Fee
18.02	LCF	Air Park West - 2	100.0%	754,726	268,910	485,816	42,750	443,066					Fee
18.03	LCF	Deep River - 7800	74.2%	755,319	279,244	476,075	36,458	439,617					Fee
18.04	LCF	Air Park West - 4	100.0%	341,440	101,222	240,218	30,414	209,804					Fee
18.05	LCF	Air Park West - 5	100.0%	317,611	123,295	194,316	31,296	163,020					Fee
18.06	LCF	Air Park West - 6	0.0%	0	109,468	-109,468	5,524	-114,992					Fee
18.07	LCF	West Friendly Business Park - 7341	85.6%	155,673	46,640	109,033	7,999	101,034					Fee
18.08	LCF	West Friendly Business Park - 7347	92.6%	120,092	45,548	74,544	7,188	67,357					Fee
18.09	LCF	West Friendly Business Park - 7355	64.7%	73,009	32,730	40,278	4,239	36,039					Fee
18.10	LCF	West Friendly Business Park - 7343	66.6%	77,061	43,179	33,882	4,296	29,586					Fee
18.11	LCF	West Friendly Business Park - 7345	82.2%	89,543	34,525	55,017	4,560	50,457					Fee
18.12	LCF	West Friendly Business Park - 7349	87.3%	71,610	33,647	37,964	3,785	34,179					Fee
18.13	LCF	West Friendly Business Park - 7353	64.9%	74,022	48,988	25,034	4,377	20,656					Fee

A-1-11

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %(3)	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
18.14	LCF	West Friendly Business Park - 7351	100.0%	99,996	33,335	66,661	4,751	61,910					Fee
19	LCF	Park Place	90.7%	3,642,661	1,538,618	2,104,043	226,094	1,877,950	1.61	1.44	9.9%	8.8%	Fee
20	RCMC	FedEx Ground Distribution Facility - Billings	97.0%	2,118,383	271,978	1,846,404	27,391	1,819,013	1.43	1.40	8.7%	8.5%	Fee
21	JPMCB	Orion on Orpington Student Housing	95.0%	4,100,486	2,179,153	1,921,333	93,600	1,827,733	2.31	2.20	9.5%	9.0%	Fee
22	SMF II	3600 San Clemente Building B	94.6%	3,040,721	1,168,160	1,872,561	85,171	1,787,390	1.52	1.45	9.2%	8.8%	Fee
23	RCMC	Vallejo Plaza	85.5%	2,987,121	1,157,398	1,829,723	167,818	1,661,905	1.68	1.53	10.2%	9.2%	Fee			17%
24	RCMC	Turk’s Head Building	81.3%	2,761,288	1,379,004	1,382,284	146,117	1,236,167	1.60	1.43	9.8%	8.8%	Fee
25	Barclays	Dove Run Shopping Center	92.1%	1,805,298	316,544	1,488,754	106,142	1,382,612	1.76	1.64	10.6%	9.9%	Fee
26	LCF	Storage Etc - Carson	75.0%	2,164,675	661,451	1,503,224	21,616	1,481,608	1.80	1.78	11.0%	10.8%	Fee			17%
27	LCF	Westfield Village	94.6%	1,783,171	355,444	1,427,727	100,052	1,327,675	1.69	1.57	10.4%	9.7%	Fee
28	JPMCB	Remount Business Park II	90.0%	1,863,565	454,064	1,409,501	232,536	1,176,965	1.80	1.51	11.0%	9.2%	Fee
29	Barclays	Williamson Office Portfolio	95.0%	2,355,809	954,450	1,401,359	245,224	1,156,134	1.77	1.46	11.1%	9.2%	Fee
29.01	Barclays	Energy Park I & II	95.0%	1,586,381	634,889	951,492	166,037	785,455					Fee
29.02	Barclays	Maryland Way Office Building	95.0%	769,428	319,561	449,867	79,187	370,679					Fee
30	JPMCB	The Glenwood	94.8%	1,352,102	314,403	1,037,699	14,000	1,023,699	1.43	1.41	8.6%	8.5%	Fee
31	Barclays	Holiday Inn Charlotte University	73.9%	5,173,498	3,877,283	1,296,215	0	1,296,215	1.72	1.72	10.8%	10.8%	Fee
32	Barclays	H5 Denver Data Center	60.2%	7,424,790	5,632,955	1,791,835	248,930	1,542,905	2.31	1.99	15.6%	13.4%	Fee
33	RCMC	Commerce Center	90.0%	2,149,075	984,233	1,164,842	165,119	999,723	1.70	1.46	10.5%	9.0%	Fee
34	Barclays	Holiday Inn Express & Suites Warminster	73.9%	3,193,008	1,967,862	1,225,147	0	1,225,147	1.78	1.78	11.1%	11.1%	Fee
35	JPMCB	Carmendy Square Townhomes	94.0%	1,677,473	771,421	906,052	38,000	868,052	1.41	1.36	8.5%	8.2%	Fee
36	RCMC	Hilton Garden Inn - North Little Rock	72.2%	4,007,762	2,936,002	1,071,760	0	1,071,760	1.50	1.50	10.2%	10.2%	Fee
37	Barclays	Crossroads Square Shopping Center	93.1%	1,843,412	491,519	1,351,893	156,116	1,195,778	2.21	1.95	13.1%	11.6%	Fee
38	Barclays	Brettwood Village Shopping Center	82.7%	1,771,204	777,822	993,382	176,054	817,328	1.62	1.33	9.9%	8.2%	Fee/Leasehold	12/31/58	None
39	SMF II	Pangea 9 Portfolio	90.7%	2,010,688	923,224	1,087,464	65,250	1,022,214	1.79	1.68	10.9%	10.2%	Fee
39.01	SMF II	8127 South Ellis Avenue											Fee
39.02	SMF II	8001-8009 South Ellis Avenue											Fee
39.03	SMF II	8253-8259 South Ingleside Avenue											Fee
39.04	SMF II	8152 South Evans Avenue											Fee
39.05	SMF II	8100 South Drexel Avenue											Fee
39.06	SMF II	7901-7911 South Dobson Avenue											Fee
39.07	SMF II	8056 South Drexel Avenue											Fee
39.08	SMF II	3454 West Lexington Street											Fee
39.09	SMF II	7800 South Michigan Avenue											Fee
39.10	SMF II	7915-7919 South Hermitage Avenue											Fee
39.11	SMF II	14026 South School Street											Fee
39.12	SMF II	7903-7911 South Evans Avenue											Fee
39.13	SMF II	148 North La Crosse Avenue											Fee
39.14	SMF II	2109 South 5th Avenue											Fee
39.15	SMF II	8806 South Cottage Grove Avenue											Fee
40	LCF	Port Aransas-Ingleside Portfolio	66.9%	3,515,368	2,268,223	1,247,145	0	1,247,145	1.69	1.69	12.5%	12.5%	Fee
40.01	LCF	Holiday Inn Express Port Aransas	55.5%	2,425,651	1,655,592	770,059	0	770,059					Fee
40.02	LCF	Studio 6 Ingleside	79.8%	1,089,717	612,631	477,086	0	477,086					Fee
41	LCF	Storage Etc - Hancock	86.0%	1,249,050	431,998	817,052	7,612	809,440	1.37	1.36	8.3%	8.3%	Fee			9%
42	LCF	Railway Loft	95.0%	1,235,889	415,477	820,412	40,591	779,821	1.31	1.25	8.4%	8.0%	Fee
43	SMF II	Market Place Shopping Center	90.7%	1,451,692	575,508	876,184	128,982	747,202	1.63	1.39	10.0%	8.5%	Fee
44	RCMC	Four United Plaza	91.2%	1,613,975	604,606	1,009,369	96,471	912,898	1.98	1.79	11.9%	10.8%	Fee
45	LCF	One & Two Monaco	87.6%	1,648,905	796,842	852,063	84,721	767,342	1.68	1.52	10.3%	9.3%	Fee
46	SMF II	54 Bond Street	97.0%	728,105	98,885	629,220	4,922	624,298	1.33	1.32	8.1%	8.0%	Fee
47	LCF	Short Pump Commons	83.8%	740,581	130,625	609,956	26,277	583,679	1.35	1.30	8.6%	8.2%	Fee
48	SMF II	Hilton Garden Inn Kankakee	67.6%	3,022,855	2,261,118	761,737	0	761,737	1.54	1.54	10.9%	10.9%	Fee
49	RCMC	Hampton Inn Houston - Northwest	75.0%	2,285,483	1,494,277	791,206	0	791,206	1.66	1.66	11.3%	11.3%	Fee
50	SMF II	Maxim Business Park	88.3%	888,307	243,330	644,977	70,373	574,603	1.58	1.40	9.5%	8.5%	Fee
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	76.5%	2,068,878	1,297,211	771,668	0	771,668	1.71	1.71	11.7%	11.7%	Fee
52	LCF	Courtyard Daytona Beach	69.1%	3,770,427	2,991,344	779,083	0	779,083	1.82	1.82	12.4%	12.4%	Leasehold	04/21/29	One fifteen-year option; one ten-year option
53	SMF II	University Park Shopping Center	87.2%	778,713	208,610	570,103	64,285	505,818	1.65	1.46	10.3%	9.1%	Fee
54	SMF II	Fairfield Inn Dayton North	78.6%	2,572,900	1,901,770	671,130	0	671,130	1.51	1.51	12.3%	12.3%	Fee
55	LCF	La Quinta Inn & Suites Jupiter	71.7%	2,000,391	1,347,143	653,248	0	653,248	1.63	1.63	12.1%	12.1%	Fee
56	LCF	Cathedral Place	87.5%	1,042,905	472,903	570,002	45,601	524,402	1.72	1.59	10.9%	10.0%	Fee
57	Barclays	TPUSA Building	95.0%	892,597	364,406	528,191	36,067	492,125	1.53	1.42	10.3%	9.6%	Fee
58	SMF II	Stonington Townhomes and Staunton Self Storage	89.3%	691,451	162,898	528,553	14,048	514,505	1.71	1.67	10.6%	10.3%	Fee
58.01	SMF II	Staunton Self Storage	87.4%	419,239	102,143	317,096	6,950	310,146					Fee
58.02	SMF II	Stonington Townhomes	92.4%	272,212	60,755	211,457	7,098	204,359					Fee
59	LCF	Holiday Inn Express Kirksville	75.1%	1,616,863	925,432	691,431	0	691,431	2.14	2.14	15.4%	15.4%	Fee
60	Barclays	Sherwood Plaza	95.0%	769,174	167,806	601,368	62,319	539,049	1.83	1.64	14.2%	12.7%	Fee
61	LCF	Lee Pointe Apartments	94.0%	564,881	178,045	386,836	17,750	369,086	1.38	1.31	9.2%	8.8%	Fee
62	LCF	Campus at Crooks & Auburn	90.0%	541,757	153,259	388,498	28,878	359,620	1.56	1.44	10.1%	9.4%	Fee
63	SMF II	East Jackson Shopping Center	95.0%	474,032	157,592	316,440	24,906	291,534	1.63	1.51	10.5%	9.7%	Fee
64	LCF	Tractor Supply - Bennett	97.0%	222,032	7,261	214,771	3,290	211,481	1.71	1.69	8.7%	8.6%	Fee
65	SMF II	Flowery Branch Self Storage	93.0%	370,708	137,421	233,287	3,615	229,672	1.55	1.53	9.7%	9.6%	Fee

A-1-12

ANNEX A-1
			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	CityPlace	20,244	112,700	0	4,230,000	3,076,080	0	0	3,884,727
2	JPMCB	BankNote Building	3,220	0	0	156,710	81,178	44,674	0	3,997,640
3	JPMCB / Column	Grapevine Mills	0	0	0	0	0	0	0	0
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	0	371,330	0	0	0	0	0	0
5	LCF	Spectra Energy Headquarters	0	0	0	0	0	0	0	0
6	JPMCB	Hilton Houston Post Oak	97,236	0	0	0	0	0	0	0
7	LCF	Atlanta Decorative Arts Center	0	750,000	0	235,958	70,279	37,312	0	0
8	JPMCB	Florida Multifamily Portfolio	67,589	335,156	0	0	570,864	0	0	0
8.01	JPMCB	Lakeland Manor
8.02	JPMCB	Kings Trail
8.03	JPMCB	Rolling Hills
8.04	JPMCB	Bella Mar I & II
8.05	JPMCB	Jacksonville Heights
8.06	JPMCB	Del Rio
8.07	JPMCB	North Washington
8.08	JPMCB	Lago Bello
8.09	JPMCB	Mount Dora
8.10	JPMCB	Tanglewood
8.11	JPMCB	Brandywyne
8.12	JPMCB	Landings
8.13	JPMCB	Country Place
9	LCF	Wilton Commercial Portfolio	0	770,572	#	1,000,000	651,126	147,556	0	634,676
9.01	LCF	John Rolfe Commons
9.02	LCF	Tuckahoe Village Shopping Center
9.03	LCF	Hermitage Industrial Center
9.04	LCF	Westland Shopping Center
9.05	LCF	The Shoppes at Crossridge
9.06	LCF	Lauderdale Square
9.07	LCF	Wilton Park / Wilton Park West
9.08	LCF	Atlee Commerce Center II and III
9.09	LCF	Montpelier Shopping Center
9.10	LCF	Walgreens at Ridgefield Commons
9.11	LCF	Hanover Commons Shopping Center
9.12	LCF	Beverly Hills Shopping Center
9.13	LCF	Maybeury North Shopping Center
9.14	LCF	Stratford Hills Shopping Center
9.15	LCF	Wilton Square at Innsbrook
9.16	LCF	Gayton Business Center I - VIII
9.17	LCF	Humana Office Building
9.18	LCF	Canterbury Shopping Center
9.19	LCF	Maybeury South Shopping Center
9.20	LCF	Tuckahoe Village Merchant Square
9.21	LCF	The Park at Dickens Place
9.22	LCF	Canterbury Green Shopping Center
9.23	LCF	Verizon Center
9.24	LCF	Southgate Manor
9.25	LCF	Crossridge Wells Fargo Bank
9.26	LCF	Crofton Green Merchants Square
9.27	LCF	Westland East Shopping Center
9.28	LCF	Quioccasin Shoppes
9.29	LCF	Wilton Square at Brandermill
9.30	LCF	Nova of Virginia Aquatics
9.31	LCF	2208-2218 Perl Road
9.32	LCF	Quioccasin Square Shopping Center
9.33	LCF	Atlee Business Center V and VI
9.34	LCF	2400 Westwood Avenue
9.35	LCF	2121 Dabney Road
9.36	LCF	BHSC-Verizon Store
9.37	LCF	Brookside Convenience Center
9.38	LCF	Offices At Parham & Patterson
9.39	LCF	4411 Jacque Street
9.40	LCF	2040 Westmoreland Street
9.41	LCF	Canterbury Building
9.42	LCF	338 Oyster Point Road
9.43	LCF	5712-5716 Greendale Road
9.44	LCF	5004-5010 West Clay Street
9.45	LCF	Canterbury Green Office Building
9.46	LCF	4909-4911 West Clay Street
9.47	LCF	4100 West Clay Street
9.48	LCF	5612-5614 Greendale Road
9.49	LCF	The Wilton Professional Building
9.50	LCF	5001-5003 West Leigh Street
9.51	LCF	4905 West Clay Street
10	JPMCB	9525 West Bryn Mawr Avenue	5,760	0	0	30,855	256,241	0	0	399,963
11	SMF II	American Center	0	0	0	1,000,000	299,129	25,671	0	0
12	Barclays	350 East 52nd Street	0	122,500	0	0	355,299	16,876	0	875,000
13	Barclays	Southport Plaza	0	0	0	0	98,812	5,307	0	600,000
14	LCF	Mason Devonshire Plaza	0	8,438	#	0	27,259	16,986	0	350,000
15	SMF II	Legacy Apartments	0	255,990	0	0	196,950	17,826	0	80,000
16	SMF II	Fox Haven Apartments	0	5,750	0	0	48,521	7,334	0	80,000
17	JPMCB	Hershey Square Shopping Center	3,449	0	0	7,640	22,562	2,800	0	0
18	LCF	Greensboro Portfolio	128,081	71,919	0	378,435	49,195	23,110	0	1,574,918
18.01	LCF	Air Park West - 1
18.02	LCF	Air Park West - 2
18.03	LCF	Deep River - 7800
18.04	LCF	Air Park West - 4
18.05	LCF	Air Park West - 5
18.06	LCF	Air Park West - 6
18.07	LCF	West Friendly Business Park - 7341
18.08	LCF	West Friendly Business Park - 7347
18.09	LCF	West Friendly Business Park - 7355
18.10	LCF	West Friendly Business Park - 7343
18.11	LCF	West Friendly Business Park - 7345
18.12	LCF	West Friendly Business Park - 7349
18.13	LCF	West Friendly Business Park - 7353

A-1-13

ANNEX A-1
			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
18.14	LCF	West Friendly Business Park - 7351
19	LCF	Park Place	477,884	227,464	0	114,210	398,488	25,440	0	269,607
20	RCMC	FedEx Ground Distribution Facility - Billings	0	0	0	0	91	7,077	0	286,000
21	JPMCB	Orion on Orpington Student Housing	3,900	0	0	0	32,684	0	0	0
22	SMF II	3600 San Clemente Building B	0	0	0	400,000	380,138	8,059	0	138,966
23	RCMC	Vallejo Plaza	3,996	8,750	0	9,990	211,369	36,561	0	563,342
24	RCMC	Turk’s Head Building	0	0	0	200,000	80,925	8,086	0	819,037
25	Barclays	Dove Run Shopping Center	0	0	0	0	0	4,880	0	0
26	LCF	Storage Etc - Carson	57,472	71,876	#	0	121,322	19,058	0	250,000
27	LCF	Westfield Village	192,657	79,243	0	550,000	168,897	31,134	0	0
28	JPMCB	Remount Business Park II	1,752	0	0	13,143	169,200	0	0	400,000
29	Barclays	Williamson Office Portfolio	0	0	0	225,000	0	11,326	0	0
29.01	Barclays	Energy Park I & II
29.02	Barclays	Maryland Way Office Building
30	JPMCB	The Glenwood	1,167	0	0	0	14,609	7,652	0	950,000
31	Barclays	Holiday Inn Charlotte University	0	0	0	0	63,653	0	0	0
32	Barclays	H5 Denver Data Center	2,536,205	0	0	0	196,168	0	0	0
33	RCMC	Commerce Center	0	193,000	0	250,000	218,196	0	0	498,131
34	Barclays	Holiday Inn Express & Suites Warminster	0	1,375	0	0	34,304	2,675	0	302,426
35	JPMCB	Carmendy Square Townhomes	3,167	0	0	0	128,087	0	0	0
36	RCMC	Hilton Garden Inn - North Little Rock	13,360	7,015	0	0	64,693	0	0	138,167
37	Barclays	Crossroads Square Shopping Center	0	0	0	0	104,351	8,293	0	0
38	Barclays	Brettwood Village Shopping Center	0	18,975	0	0	74,354	0	0	7,172
39	SMF II	Pangea 9 Portfolio	0	0	0	0	54,193	36,392	0	0
39.01	SMF II	8127 South Ellis Avenue
39.02	SMF II	8001-8009 South Ellis Avenue
39.03	SMF II	8253-8259 South Ingleside Avenue
39.04	SMF II	8152 South Evans Avenue
39.05	SMF II	8100 South Drexel Avenue
39.06	SMF II	7901-7911 South Dobson Avenue
39.07	SMF II	8056 South Drexel Avenue
39.08	SMF II	3454 West Lexington Street
39.09	SMF II	7800 South Michigan Avenue
39.10	SMF II	7915-7919 South Hermitage Avenue
39.11	SMF II	14026 South School Street
39.12	SMF II	7903-7911 South Evans Avenue
39.13	SMF II	148 North La Crosse Avenue
39.14	SMF II	2109 South 5th Avenue
39.15	SMF II	8806 South Cottage Grove Avenue
40	LCF	Port Aransas-Ingleside Portfolio	0	0	0	0	91,922	47,218	0	1,142,500
40.01	LCF	Holiday Inn Express Port Aransas
40.02	LCF	Studio 6 Ingleside
41	LCF	Storage Etc - Hancock	0	0	#	0	27,310	12,295	0	0
42	LCF	Railway Loft	0	0	0	11,500	50,104	21,825	0	0
43	SMF II	Market Place Shopping Center	0	0	0	100,000	49,484	59,425	0	0
44	RCMC	Four United Plaza	0	0	0	0	57,201	19,794	0	0
45	LCF	One & Two Monaco	51,388	3,125	0	192,707	74,729	2,795	0	0
46	SMF II	54 Bond Street	0	0	0	0	0	1,232	0	90,000
47	LCF	Short Pump Commons	0	0	0	0	16,824	2,824	0	0
48	SMF II	Hilton Garden Inn Kankakee	0	0	0	0	50,518	4,854	0	61,000
49	RCMC	Hampton Inn Houston - Northwest	0	0	0	0	128,076	0	0	0
50	SMF II	Maxim Business Park	0	6,875	0	300,000	75,612	36,912	0	1,714,845
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	0	0	0	0	41,649	22,894	0	0
52	LCF	Courtyard Daytona Beach	0	9,375	0	0	55,523	0	0	112,000
53	SMF II	University Park Shopping Center	200,000	172,313	0	0	18,122	16,633	0	250,000
54	SMF II	Fairfield Inn Dayton North	200,000	0	0	0	23,936	27,134	0	296,096
55	LCF	La Quinta Inn & Suites Jupiter	0	52,764	0	0	76,704	19,907	0	30,000
56	LCF	Cathedral Place	0	4,500	0	0	68,810	74,598	0	294,537
57	Barclays	TPUSA Building	0	0	0	250,000	0	0	0	0
58	SMF II	Stonington Townhomes and Staunton Self Storage	0	0	0	0	0	4,881	0	0
58.01	SMF II	Staunton Self Storage
58.02	SMF II	Stonington Townhomes
59	LCF	Holiday Inn Express Kirksville	0	0	0	0	33,425	18,229	155,000	402,363
60	Barclays	Sherwood Plaza	80,000	0	0	75,000	40,282	1,227	0	153,000
61	LCF	Lee Pointe Apartments	0	0	0	0	45,838	9,691	0	0
62	LCF	Campus at Crooks & Auburn	0	10,018	0	0	19,705	4,506	0	0
63	SMF II	East Jackson Shopping Center	0	152,789	0	200,000	43,260	2,745	0	0
64	LCF	Tractor Supply - Bennett	0	0	0	0	0	0	0	0
65	SMF II	Flowery Branch Self Storage	0	79,708	0	0	14,661	2,491	0	0

A-1-14

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(18)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	CityPlace	20,244	0	102,500	279,644	Springing	0	728,771		3,600,000
2	JPMCB	BankNote Building	3,220	0	20,833	21,300	22,337	Springing							4,020,814
3	JPMCB / Column	Grapevine Mills	Springing	0	Springing	Springing	Springing	111,667	1,285,200		4,020,000
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	10,496	0	26,240	120,017	Springing	Springing	125,951		314,879
5	LCF	Spectra Energy Headquarters	Springing	0	Springing	Springing	Springing	0
6	JPMCB	Hilton Houston Post Oak	4% of Gross Revenues	0	0	Springing	Springing	Springing
7	LCF	Atlanta Decorative Arts Center	8,897	0	35,586	70,279	9,328	0	200,000		1,000,000
8	JPMCB	Florida Multifamily Portfolio	183,167	0	0	71,358	72,855	0
8.01	JPMCB	Lakeland Manor
8.02	JPMCB	Kings Trail
8.03	JPMCB	Rolling Hills
8.04	JPMCB	Bella Mar I & II
8.05	JPMCB	Jacksonville Heights
8.06	JPMCB	Del Rio
8.07	JPMCB	North Washington
8.08	JPMCB	Lago Bello
8.09	JPMCB	Mount Dora
8.10	JPMCB	Tanglewood
8.11	JPMCB	Brandywyne
8.12	JPMCB	Landings
8.13	JPMCB	Country Place
9	LCF	Wilton Commercial Portfolio	31,790	0	Springing	130,225	16,395	Springing			1,000,000
9.01	LCF	John Rolfe Commons
9.02	LCF	Tuckahoe Village Shopping Center
9.03	LCF	Hermitage Industrial Center
9.04	LCF	Westland Shopping Center
9.05	LCF	The Shoppes at Crossridge
9.06	LCF	Lauderdale Square
9.07	LCF	Wilton Park / Wilton Park West
9.08	LCF	Atlee Commerce Center II and III
9.09	LCF	Montpelier Shopping Center
9.10	LCF	Walgreens at Ridgefield Commons
9.11	LCF	Hanover Commons Shopping Center
9.12	LCF	Beverly Hills Shopping Center
9.13	LCF	Maybeury North Shopping Center
9.14	LCF	Stratford Hills Shopping Center
9.15	LCF	Wilton Square at Innsbrook
9.16	LCF	Gayton Business Center I - VIII
9.17	LCF	Humana Office Building
9.18	LCF	Canterbury Shopping Center
9.19	LCF	Maybeury South Shopping Center
9.20	LCF	Tuckahoe Village Merchant Square
9.21	LCF	The Park at Dickens Place
9.22	LCF	Canterbury Green Shopping Center
9.23	LCF	Verizon Center
9.24	LCF	Southgate Manor
9.25	LCF	Crossridge Wells Fargo Bank
9.26	LCF	Crofton Green Merchants Square
9.27	LCF	Westland East Shopping Center
9.28	LCF	Quioccasin Shoppes
9.29	LCF	Wilton Square at Brandermill
9.30	LCF	Nova of Virginia Aquatics
9.31	LCF	2208-2218 Perl Road
9.32	LCF	Quioccasin Square Shopping Center
9.33	LCF	Atlee Business Center V and VI
9.34	LCF	2400 Westwood Avenue
9.35	LCF	2121 Dabney Road
9.36	LCF	BHSC-Verizon Store
9.37	LCF	Brookside Convenience Center
9.38	LCF	Offices At Parham & Patterson
9.39	LCF	4411 Jacque Street
9.40	LCF	2040 Westmoreland Street
9.41	LCF	Canterbury Building
9.42	LCF	338 Oyster Point Road
9.43	LCF	5712-5716 Greendale Road
9.44	LCF	5004-5010 West Clay Street
9.45	LCF	Canterbury Green Office Building
9.46	LCF	4909-4911 West Clay Street
9.47	LCF	4100 West Clay Street
9.48	LCF	5612-5614 Greendale Road
9.49	LCF	The Wilton Professional Building
9.50	LCF	5001-5003 West Leigh Street
9.51	LCF	4905 West Clay Street
10	JPMCB	9525 West Bryn Mawr Avenue	5,760	0	30,855	64,081	Springing	91,780			1,481,046
11	SMF II	American Center	11,233	0	84,773	74,782	8,557	42,386			4,000,000
12	Barclays	350 East 52nd Street	3,722	0	0	118,433	8,438	0
13	Barclays	Southport Plaza	0	0	Springing	32,937	5,307	0			1,750,000
14	LCF	Mason Devonshire Plaza	986	0	3,424	13,630	1,416	0
15	SMF II	Legacy Apartments	5,083	0	0	21,883	5,942	19,600							287,000
16	SMF II	Fox Haven Apartments	2,221	0	0	5,391	2,445	6,200							113,000
17	JPMCB	Hershey Square Shopping Center	3,449	0	7,640	14,230	2,800	0	124,164		275,045
18	LCF	Greensboro Portfolio	6,307	0	13,937	24,597	5,778	0	475,000		665,000
18.01	LCF	Air Park West - 1
18.02	LCF	Air Park West - 2
18.03	LCF	Deep River - 7800
18.04	LCF	Air Park West - 4
18.05	LCF	Air Park West - 5
18.06	LCF	Air Park West - 6
18.07	LCF	West Friendly Business Park - 7341
18.08	LCF	West Friendly Business Park - 7347
18.09	LCF	West Friendly Business Park - 7355
18.10	LCF	West Friendly Business Park - 7343
18.11	LCF	West Friendly Business Park - 7345
18.12	LCF	West Friendly Business Park - 7349
18.13	LCF	West Friendly Business Park - 7353

A-1-15

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(18)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
18.14	LCF	West Friendly Business Park - 7351
19	LCF	Park Place	3,692	0	15,149	45,738	2,120	0
20	RCMC	FedEx Ground Distribution Facility - Billings	2,283	0	0	46	2,359	0	82,173
21	JPMCB	Orion on Orpington Student Housing	3,900	0	0	32,684	Springing	0
22	SMF II	3600 San Clemente Building B	1,832	0	18,806	31,678	2,686	0			451,335
23	RCMC	Vallejo Plaza	3,996	0	9,990	23,485	2,812	0			200,000
24	RCMC	Turk’s Head Building	4,235	0	Springing	40,463	2,695	0			200,000
25	Barclays	Dove Run Shopping Center	0	0	0	9,875	1,627	0
26	LCF	Storage Etc - Carson	1,801	0	0	17,332	1,466	0
27	LCF	Westfield Village	3,760	0	4,578	15,445	2,830	0
28	JPMCB	Remount Business Park II	1,752	0	13,143	18,000	Springing	0			750,000
29	Barclays	Williamson Office Portfolio	2,452	0	13,880	14,047	2,831	0			300,000
29.01	Barclays	Energy Park I & II
29.02	Barclays	Maryland Way Office Building
30	JPMCB	The Glenwood	1,167	0	0	2,922	1,913	0	42,012
31	Barclays	Holiday Inn Charlotte University	4% of Gross Revenues	0	0	6,365	Springing	0
32	Barclays	H5 Denver Data Center	7,446	0	0	39,234	Springing	0	1,000,000
33	RCMC	Commerce Center	2,293	0	11,467	54,549	Springing	0			300,000
34	Barclays	Holiday Inn Express & Suites Warminster	13,333	0	0	8,576	2,675	Springing
35	JPMCB	Carmendy Square Townhomes	3,167	0	0	17,191	Springing	0	76,008
36	RCMC	Hilton Garden Inn - North Little Rock	4% of Room Revenue	0	0	10,782	Springing	Springing
37	Barclays	Crossroads Square Shopping Center	0	0	0	14,907	7,118	Springing
38	Barclays	Brettwood Village Shopping Center	3,249	0	8,549	24,785	Springing	0			307,770
39	SMF II	Pangea 9 Portfolio	5,438	0	0	13,548	5,199	0	195,750
39.01	SMF II	8127 South Ellis Avenue
39.02	SMF II	8001-8009 South Ellis Avenue
39.03	SMF II	8253-8259 South Ingleside Avenue
39.04	SMF II	8152 South Evans Avenue
39.05	SMF II	8100 South Drexel Avenue
39.06	SMF II	7901-7911 South Dobson Avenue
39.07	SMF II	8056 South Drexel Avenue
39.08	SMF II	3454 West Lexington Street
39.09	SMF II	7800 South Michigan Avenue
39.10	SMF II	7915-7919 South Hermitage Avenue
39.11	SMF II	14026 South School Street
39.12	SMF II	7903-7911 South Evans Avenue
39.13	SMF II	148 North La Crosse Avenue
39.14	SMF II	2109 South 5th Avenue
39.15	SMF II	8806 South Cottage Grove Avenue
40	LCF	Port Aransas-Ingleside Portfolio	4% of Gross Revenues	0	0	8,357	15,739	Springing							370,000
40.01	LCF	Holiday Inn Express Port Aransas
40.02	LCF	Studio 6 Ingleside
41	LCF	Storage Etc - Hancock	634	0	0	6,827	1,025	0
42	LCF	Railway Loft	1,085	0	2,298	4,175	1,984	0
43	SMF II	Market Place Shopping Center	2,673	0	8,909	24,742	5,402	0			300,000
44	RCMC	Four United Plaza	1,191	0	6,848	4,767	Springing	0	42,876
45	LCF	One & Two Monaco	2,141	0	Springing	12,455	1,398	0			192,707
46	SMF II	54 Bond Street	54	0	357	3,462	616	Springing
47	LCF	Short Pump Commons	402	0	2,683	2,804	565	0	15,000		120,000
48	SMF II	Hilton Garden Inn Kankakee	4.0% of Gross Revenues	0	0	25,259	1,618	Springing							61,000
49	RCMC	Hampton Inn Houston - Northwest	3% of Room Revenue	0	0	11,643	Springing	0	205,704
50	SMF II	Maxim Business Park	1,885	0	4,039	6,874	3,076	0	75,000
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	4% of Room Revenue	0	0	3,471	1,908	Springing
52	LCF	Courtyard Daytona Beach	6% of Gross Revenues	0	0	5,048	0	Springing
53	SMF II	University Park Shopping Center	1,663	0	3,695	4,869	1,848	0			200,000
54	SMF II	Fairfield Inn Dayton North	4.0% of Gross Revenues	0	0	7,979	2,087	0
55	LCF	La Quinta Inn & Suites Jupiter	4% of Gross Revenues	0	0	6,392	4,977	Springing							60,000
56	LCF	Cathedral Place	674	0	3,371	5,293	5,738	0
57	Barclays	TPUSA Building	727	0	0	Springing	Springing	0
58	SMF II	Stonington Townhomes and Staunton Self Storage	1,171	0	0	2,876	2,440	0
58.01	SMF II	Staunton Self Storage
58.02	SMF II	Stonington Townhomes
59	LCF	Holiday Inn Express Kirksville	4% of Gross Revenues	0	0	2,785	2,604	0
60	Barclays	Sherwood Plaza	Springing	0	Springing	4,028	1,227	0	80,000		75,000
61	LCF	Lee Pointe Apartments	1,500	0	0	3,820	1,211	0
62	LCF	Campus at Crooks & Auburn	679	0	1,885	4,926	644	0
63	SMF II	East Jackson Shopping Center	711	0	Springing	7,210	915	0			200,000
64	LCF	Tractor Supply - Bennett	0	0	0	Springing	Springing	0
65	SMF II	Flowery Branch Self Storage	301	0	0	1,222	277	Springing

A-1-16

ANNEX A-1

LARGEST TENANT (3), (19), (21)

2nd LARGEST TENANT (19), (21)

3rd LARGEST TENANT (19), (21)

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

JPMCB

CityPlace

No

Arch Coal

80,923

06/30/25

Lockton Companies of St. Louis

50,993

05/31/20

Daugherty Systems

40,794

04/30/18

2

JPMCB

BankNote Building

No

New York City Human Resources Administration

201,917

08/31/34

JVL Wildcat Charter School & Culinary Program

28,804

08/31/22

New York City Department of Education

25,000

08/31/28

3

JPMCB / Column

Grapevine Mills

No

Burlington Coat Factory

100,000

01/31/18

Last Call Neiman Marcus

44,751

04/30/18

Bed Bath & Beyond

40,340

01/31/17

4

Barclays

Mall at Barnes Crossing and Market Center Tupelo

No

Belk Home Store

86,479

10/31/15

JCPenney

86,222

03/31/20

Sears

78,264

03/31/20

5

LCF

Spectra Energy Headquarters

Yes

Spectra Energy Westheimer, LLC

614,000

04/30/26

6

JPMCB

Hilton Houston Post Oak

No

7

LCF

Atlanta Decorative Arts Center

No

Ainsworth-Noah Associates, Inc

44,378

01/31/17

Jerry Pair & Associates, Inc.

19,784

12/31/18

Grizzel & Mann, Inc

18,277

04/30/20

8

JPMCB

Florida Multifamily Portfolio

No

8.01

JPMCB

Lakeland Manor

No

8.02

JPMCB

Kings Trail

No

8.03

JPMCB

Rolling Hills

No

8.04

JPMCB

Bella Mar I & II

No

8.05

JPMCB

Jacksonville Heights

No

8.06

JPMCB

Del Rio

No

8.07

JPMCB

North Washington

No

8.08

JPMCB

Lago Bello

No

8.09

JPMCB

Mount Dora

No

8.10

JPMCB

Tanglewood

No

8.11

JPMCB

Brandywyne

No

8.12

JPMCB

Landings

No

8.13

JPMCB

Country Place

No

9

LCF

Wilton Commercial Portfolio

Various

9.01

LCF

John Rolfe Commons

No

Martin’s

71,835

01/16/23

Pediatric Center

10,500

12/31/19

Twist Gymnastics

6,300

06/30/16

9.02

LCF

Tuckahoe Village Shopping Center

No

Food Lion

36,856

12/31/25

Pleasants Hardware

17,065

03/31/18

Hunt’N’Shack, Inc.

12,600

05/31/23

9.03

LCF

Hermitage Industrial Center

No

Gentek Restructuring, Inc.

50,535

09/30/20

Beam Distributing, Inc.

14,740

11/30/19

Excel Courier

13,834

03/31/20

9.04

LCF

Westland Shopping Center

No

Harbor Freight Tools USA, Inc.

17,937

04/15/23

Fabric Warehouse

13,100

05/31/18

Hibachi Sushi & Supreme Buffet

12,500

05/31/21

9.05

LCF

The Shoppes at Crossridge

No

Martin’s

51,396

11/10/22

JJ’s Grille

4,000

01/31/17

Count’s Hallmark

4,000

02/28/19

9.06

LCF

Lauderdale Square

No

Virginia CVS Pharmacy, L.L.C.

10,880

01/31/31

Love of Jesus Thriftique

8,290

02/28/15

Mountain TaeKwonDo, Inc.

4,660

MTM

9.07

LCF

Wilton Park / Wilton Park West

No

Dawson Mid-Atlantic, LLC

16,623

11/30/18

The Wilton Companies, LLC

12,982

06/30/24

URS

8,900

04/30/17

9.08

LCF

Atlee Commerce Center II and III

No

Impact Photo Graphics

12,518

MTM

KOR Food Innovation

11,982

07/31/19

VSC Fire & Security

10,565

03/31/17

9.09

LCF

Montpelier Shopping Center

No

Food Lion

33,764

12/12/26

Snap Fitness Montpelier

3,387

05/31/17

Dr. Sam English

2,500

10/31/17

9.10

LCF

Walgreens at Ridgefield Commons

Yes

Walgreens

14,820

06/30/31

9.11

LCF

Hanover Commons Shopping Center

No

Food Lion

39,416

11/18/19

Don Pedro II, LL

3,400

02/28/17

Giovanni’s

2,625

08/31/23

9.12

LCF

Beverly Hills Shopping Center

No

A.C. Moore

22,670

06/30/17

Buckhead’s

5,514

06/30/16

West End Crossfit

4,320

06/30/21

9.13

LCF

Maybeury North Shopping Center

No

Dollar Tree

11,560

01/31/16

Virginia CVS Pharmacy, L.L.C.

10,125

01/31/20

Endorphin Fitness, LLC

6,730

12/31/17

9.14

LCF

Stratford Hills Shopping Center

No

Forest Hill Antiques, LLC

8,480

05/31/17

Positive Vibe Cafe

5,630

08/31/17

Rockfalls Tavern

4,910

03/31/15

9.15

LCF

Wilton Square at Innsbrook

No

Silver Diner Development, Inc.

6,245

11/13/23

Richmond Decorating Center

5,460

04/30/19

Verizon Wireless Go Wireless

3,540

09/30/14

9.16

LCF

Gayton Business Center I - VIII

No

W. S. Connelly & Co.

6,335

12/31/14

Conner Brothers

4,975

08/31/16

Ridgefield Auto Service

3,485

06/30/17

9.17

LCF

Humana Office Building

No

Humana

18,240

07/31/18

Keiter, Slabaugh, Penny & Holme

9,365

09/30/14

March of Dimes

4,474

12/31/19

9.18

LCF

Canterbury Shopping Center

No

Chez Max

3,750

12/31/18

Rare Olde Times

3,400

06/30/17

West End Academy of Dance

3,245

05/31/15

9.19

LCF

Maybeury South Shopping Center

No

Thrifty Sisters

4,980

01/31/19

Tiki-Tiki

2,800

03/31/23

Richmond Camera Shop, Inc.

2,170

MTM

9.20

LCF

Tuckahoe Village Merchant Square

No

Duron Paint Company

4,600

11/30/17

Thrift for Life

2,000

MTM

Alexander’s Catering, Ltd.

1,900

04/30/15

9.21

LCF

The Park at Dickens Place

No

Markel Corporation

10,450

09/30/14

Bimmer Rescue

5,700

09/30/18

Closets of Virginia

5,600

02/29/16

9.22

LCF

Canterbury Green Shopping Center

No

Heaven Sent Child Care

4,255

09/30/21

Feline Medical Center

1,460

07/31/16

Taboo

1,150

11/30/14

9.23

LCF

Verizon Center

No

The Cellular Connection

3,573

08/31/15

Dunkin Donuts

2,438

06/30/24

Quick Cash

2,400

MTM

9.24

LCF

Southgate Manor

No

9.25

LCF

Crossridge Wells Fargo Bank

Yes

Wells Fargo

4,500

12/31/25

9.26

LCF

Crofton Green Merchants Square

No

Daddio’s Grill

4,765

05/31/20

Deep Run Roadhouse

3,730

04/30/19

City Lights of China, Inc.

2,925

08/31/16

9.27

LCF

Westland East Shopping Center

No

Home Decor Liquidators

20,562

10/31/16

The Hertz Corporation

1,400

09/30/17

LED Orbit

1,400

05/31/17

9.28

LCF

Quioccasin Shoppes

No

Cantinho Do Brasil

1,860

09/30/19

Able Insurance Agency

1,200

10/31/18

K’Dari the Complete Salon

1,200

06/30/18

9.29

LCF

Wilton Square at Brandermill

No

Paths to Wellness

2,070

11/30/20

Natural Nail Care Clinic

2,000

11/30/14

Joy Cleaners & Alterations, LLC

1,276

02/28/18

9.30

LCF

Nova of Virginia Aquatics

Yes

NOVA of Virginia Aquatics, Inc

28,436

12/31/20

9.31

LCF

2208-2218 Perl Road

No

CharacterWorks

16,240

11/30/15

Atlantic Irrigation Specialties, Inc.

6,400

11/30/16

VA Traders Market Place, Inc.

6,400

09/30/17

9.32

LCF

Quioccasin Square Shopping Center

No

Gurung Brother’s Store

1,880

12/31/18

Regency Mart

1,875

05/31/19

Goodrich Gourmet Catering Company

1,555

12/31/14

9.33

LCF

Atlee Business Center V and VI

No

9.34

LCF

2400 Westwood Avenue

No

9.35

LCF

2121 Dabney Road

Yes

L. Fishman & Son, Inc.

30,035

05/31/15

9.36

LCF

BHSC-Verizon Store

Yes

Verizon Wireless Cellular

1,625

07/31/19

9.37

LCF

Brookside Convenience Center

No

Jerry’s Coin Laundry

2,144

06/30/17

Brook Road Vacuum Service, Inc

1,400

05/31/20

Four Star Pawn and Loan, LLC

1,326

02/29/24

9.38

LCF

Offices At Parham & Patterson

No

Occasionally Made

2,030

12/31/18

Thurmond, Clower & Associates, LLC

1,750

MTM

International Dining Club LTD

965

09/30/14

9.39

LCF

4411 Jacque Street

Yes

Claymore Sieck Wholesale Florist

25,005

10/31/19

9.40

LCF

2040 Westmoreland Street

Yes

R & B Distributing, Inc.

21,515

09/30/15

9.41

LCF

Canterbury Building

Yes

Congregation Or Atid

10,200

06/30/36

9.42

LCF

338 Oyster Point Road

Yes

First Discover Child Development Center, LLC

4,950

09/30/21

9.43

LCF

5712-5716 Greendale Road

No

OFC MOV, LLC

10,055

04/30/15

KBS

4,140

11/30/14

9.44

LCF

5004-5010 West Clay Street

Yes

Capitol Awning & Ramp

17,190

02/28/19

9.45

LCF

Canterbury Green Office Building

No

Full Circle Grief Center

2,960

10/31/14

Commonwealth Community Trust Endowment Fund

2,630

08/31/18

9.46

LCF

4909-4911 West Clay Street

No

Double O

4,750

09/30/16

1-800 RADIATOR & AC

4,750

06/30/17

9.47

LCF

4100 West Clay Street

Yes

Acorn Sign Graphics

7,300

12/31/19

9.48

LCF

5612-5614 Greendale Road

No

zz Egypt

5,000

04/30/19

East Coast Oxygen & Hydro Test

3,925

MTM

9.49

LCF

The Wilton Professional Building

No

Capital Payroll Partners

540

09/30/14

Vernon Management Group, Inc.

438

08/31/15

9.50

LCF

5001-5003 West Leigh Street

Yes

The Sterling Gallery

9,870

03/31/23

9.51

LCF

4905 West Clay Street

Yes

Richmond Art & Frame LLC

1,550

12/31/18

10

JPMCB

9525 West Bryn Mawr Avenue

No

Life Fitness

70,681

12/31/25

World Kitchen

54,994

12/31/23

Fonterra (USA) Inc.

21,407

05/31/19

11

SMF II

American Center

No

Sun Communities Operating LP

71,513

10/31/26

Jaffe, Raitt, Heuer & Weiss, P.C.

67,954

04/30/17

Charter One / RBS Citizens, N.A.

39,459

06/30/18

12

Barclays

350 East 52nd Street

No

13

Barclays

Southport Plaza

No

Supreme Chocolatier

64,558

12/31/26

Xerox

59,000

10/31/18

First Data

34,261

05/31/19

14

LCF

Mason Devonshire Plaza

No

Kahoots

21,500

09/30/19

Smart & Final

17,540

11/30/19

Trader Joe’s

12,000

07/31/19

15

SMF II

Legacy Apartments

No

16

SMF II

Fox Haven Apartments

No

17

JPMCB

Hershey Square Shopping Center

No

Kmart

107,806

03/31/19

Weis Market

55,000

12/31/23

Wine & Spirits

13,373

11/30/16

18

LCF

Greensboro Portfolio

Various

18.01

LCF

Air Park West - 1

Yes

Volvo Trucks North America

60,000

12/31/23

18.02

LCF

Air Park West - 2

Yes

Berkley Insurance Company

45,600

04/30/25

18.03

LCF

Deep River - 7800

No

R.F. Micro Devices, Inc.

14,319

11/30/16

MacThrift Office Furniture

11,471

07/31/17

Xdin, Inc. w/ Xdin Technology

7,482

03/31/17

18.04

LCF

Air Park West - 4

No

Entercom Communications Corp.

19,623

01/31/21

The Foot Surgery Center of NC

2,796

05/31/16

18.05

LCF

Air Park West - 5

No

Volvo Group North America

8,764

04/30/17

Capital Associated Industries

6,055

10/31/19

Volvo Group North America

4,188

05/31/16

18.06

LCF

Air Park West - 6

Yes

18.07

LCF

West Friendly Business Park - 7341

No

RSK Triad, LLC d/b/a SpeedPro

3,708

11/30/20

National Cable Security East

2,460

04/30/15

Richard C. Wooldridge, CPA

1,854

10/31/15

18.08

LCF

West Friendly Business Park - 7347

No

The Country Vintner of NC, LLC

6,200

03/31/15

Bright Vista, Inc.

2,460

03/31/19

Arbon Equipment Corporation

1,296

11/30/14

18.09

LCF

West Friendly Business Park - 7355

No

Avacare, Inc.

3,324

MTM

Grassroots Sales & Marketing

1,662

MTM

Sikai Hardware Co. Ltd.

1,662

03/31/16

18.10

LCF

West Friendly Business Park - 7343

No

Dillon Supply Company

3,690

07/31/15

Cx Corporation

2,300

10/31/17

Copiers Plus, Inc.

1,230

05/31/16

18.11

LCF

West Friendly Business Park - 7345

No

Strom Aviation dba Aeroteams

5,100

11/30/17

DTC Construction

2,460

MTM

Southeast Power Components

1,230

06/30/16

18.12

LCF

West Friendly Business Park - 7349

No

Mobile Pool Supply, LLC

2,460

05/31/19

Diversified Fence Builders, Inc.

2,460

08/31/16

Equipment Corporation of America

1,230

11/30/14

18.13

LCF

West Friendly Business Park - 7353

No

Pharmaceutical Dimensions

7,500

06/30/19

Gauder Group, Inc.

7,000

12/31/17

A-1-17

ANNEX A-1

LARGEST TENANT (3), (19), (21)

2nd LARGEST TENANT (19), (21)

3rd LARGEST TENANT (19), (21)

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

18.14

LCF

West Friendly Business Park - 7351

No

Arley Wholesale, Inc.

6,742

05/31/18

RD Graham Electric Company

6,300

10/31/16

Trend Routing Technology, Inc.

6,217

12/31/15

19

LCF

Park Place

No

The Breakaway Group

32,243

09/30/19

The Kentwood Company

21,159

12/31/17

TSH Engineering

16,566

02/28/18

20

RCMC

FedEx Ground Distribution Facility - Billings

Yes

FedEx Ground Package System, Inc.

161,609

04/30/29

21

JPMCB

Orion on Orpington Student Housing

No

22

SMF II

3600 San Clemente Building B

No

CLS Partners

14,558

07/31/19

HPI Real Estate Inc.

12,324

08/31/17

Trustwave Holdings

9,408

10/31/17

23

RCMC

Vallejo Plaza

No

Seafood City Supermarket

58,743

07/28/18

dd’s Discounts

28,958

01/31/20

Planet Fitness

19,490

12/31/31

24

RCMC

Turk’s Head Building

No

Bank Rhode Island

23,424

06/30/24

DarrowEverett, LLP

12,425

08/01/26

Chisholm Chisholm & Kilpatrick LLP

12,201

11/30/18

25

Barclays

Dove Run Shopping Center

No

Giant Food

56,291

08/31/24

Dove Run Liquor

6,000

08/31/19

Applebee’s Restaurant

4,835

12/31/24

26

LCF

Storage Etc - Carson

No

27

LCF

Westfield Village

No

Wal-Mart Real Estate Trust

73,700

10/25/25

Best Buy

51,409

01/31/21

PetSmart (Sub-leased to Total Beverage)

25,416

01/31/16

28

JPMCB

Remount Business Park II

No

Science Applications International Corporation

23,081

07/31/21

Lockheed (Sublease from SAIC)

20,000

05/31/16

Booz Allen Hamilton

16,434

06/30/19

29

Barclays

Williamson Office Portfolio

No

29.01

Barclays

Energy Park I & II

No

Arbor

12,294

04/30/16

Franklin Engineering

9,048

01/31/18

Arthuni. Gallagher & Co.

7,164

04/30/17

29.02

Barclays

Maryland Way Office Building

No

G.S.A. Alcohol, Tobacco & Firearms

21,987

12/18/15

Konica Minolta Business Solutions, Inc.

8,012

10/31/18

Hinsdn Miller Kickirilld PLLC

3,712

07/31/16

30

JPMCB

The Glenwood

No

31

Barclays

Holiday Inn Charlotte University

No

32

Barclays

H5 Denver Data Center

No

Wyndham

8,986

11/30/15

InComm

7,100

03/31/16

Realogy

6,438

11/30/18

33

RCMC

Commerce Center

No

United States Cellular Corporation

30,478

01/31/20

Advantage Sales & Marketing LLC

29,135

10/31/15

GN Hearing Care Corporation

25,128

07/31/21

34

Barclays

Holiday Inn Express & Suites Warminster

No

35

JPMCB

Carmendy Square Townhomes

No

36

RCMC

Hilton Garden Inn - North Little Rock

No

37

Barclays

Crossroads Square Shopping Center

No

Floor & Décor Outlets of America

85,560

08/31/20

Office Depot

22,692

02/29/16

Harbor Freight Tools

15,700

06/30/17

38

Barclays

Brettwood Village Shopping Center

No

Kroger

55,278

04/30/21

T.J. Maxx

31,902

01/31/20

American Furniture

10,650

11/30/14

39

SMF II

Pangea 9 Portfolio

No

39.01

SMF II

8127 South Ellis Avenue

No

39.02

SMF II

8001-8009 South Ellis Avenue

No

39.03

SMF II

8253-8259 South Ingleside Avenue

No

39.04

SMF II

8152 South Evans Avenue

No

39.05

SMF II

8100 South Drexel Avenue

No

39.06

SMF II

7901-7911 South Dobson Avenue

No

39.07

SMF II

8056 South Drexel Avenue

No

39.08

SMF II

3454 West Lexington Street

No

39.09

SMF II

7800 South Michigan Avenue

No

39.10

SMF II

7915-7919 South Hermitage Avenue

No

39.11

SMF II

14026 South School Street

No

39.12

SMF II

7903-7911 South Evans Avenue

No

39.13

SMF II

148 North La Crosse Avenue

No

39.14

SMF II

2109 South 5th Avenue

No

39.15

SMF II

8806 South Cottage Grove Avenue

No

40

LCF

Port Aransas-Ingleside Portfolio

No

40.01

LCF

Holiday Inn Express Port Aransas

No

40.02

LCF

Studio 6 Ingleside

No

41

LCF

Storage Etc - Hancock

No

42

LCF

Railway Loft

No

WellDoc

12,416

08/07/18

Parker Therapeutics

4,325

12/31/17

Thunderbolt Global

3,497

09/30/18

43

SMF II

Market Place Shopping Center

No

Valli Produce

98,600

01/31/27

Old Time Pottery

51,500

12/31/15

Hancock Fabrics

19,000

06/30/15

44

RCMC

Four United Plaza

No

Jones, Walker, Waechter, Poitevent, Carrere & Denegre LLP

46,760

12/31/19

Hunt, Guillot & Associates, LLC

7,716

01/31/16

Hawthorn, Waymouth and Carroll L.L.P.

7,397

12/31/16

45

LCF

One & Two Monaco

No

Ian D. Gardenswartz & Associates, P.C.

11,038

10/31/18

Weststar Management Corp.

6,517

04/30/19

Monroe Group, Ltd.

6,212

12/31/14

46

SMF II

54 Bond Street

No

John Barrett Salon

2,201

06/30/24

Billy Reid

2,073

06/30/18

47

LCF

Short Pump Commons

No

Buffalo Wild Wings

6,714

03/31/19

Commonwealth Sports Medicine

6,218

06/30/22

Sola Salon

5,642

07/15/19

48

SMF II

Hilton Garden Inn Kankakee

No

49

RCMC

Hampton Inn Houston - Northwest

No

50

SMF II

Maxim Business Park

No

Emoteq Corp.

33,319

11/30/18

Unisource Worldwide

8,100

12/31/14

Tektronix

5,917

11/30/15

51

RCMC

Holiday Inn Express Hotel & Suites Franklin

No

52

LCF

Courtyard Daytona Beach

No

53

SMF II

University Park Shopping Center

No

Big Lots

28,650

01/31/24

Jo-Ann Fabrics

18,614

01/30/24

Hibachi Grill

8,750

12/31/23

54

SMF II

Fairfield Inn Dayton North

No

55

LCF

La Quinta Inn & Suites Jupiter

No

56

LCF

Cathedral Place

No

The Treasury on the Plaza

8,619

02/28/19

NTE Energy

3,824

11/30/16

Cathedral Basillica

2,500

03/01/15

57

Barclays

TPUSA Building

Yes

TPUSA, Inc.

43,595

12/31/20

58

SMF II

Stonington Townhomes and Staunton Self Storage

No

58.01

SMF II

Staunton Self Storage

No

58.02

SMF II

Stonington Townhomes

No

59

LCF

Holiday Inn Express Kirksville

No

60

Barclays

Sherwood Plaza

No

Big Lots

33,750

01/31/20

Dollar Tree

13,500

02/28/18

Township Fitness

9,960

12/31/22

61

LCF

Lee Pointe Apartments

No

62

LCF

Campus at Crooks & Auburn

No

Kiddie Klub

4,323

03/31/17

The Honey Tree Restaurant

3,226

11/30/16

Genisys Credit Union

2,716

12/31/18

63

SMF II

East Jackson Shopping Center

No

Kroger

32,582

06/30/17

Dollar General

10,400

10/31/17

Rent A Center

3,900

10/31/18

64

LCF

Tractor Supply - Bennett

Yes

Tractor Supply Company

21,930

07/31/29

65

SMF II

Flowery Branch Self Storage

No

A-1-18

ANNEX A-1
			4th LARGEST TENANT (19), (21)			5th LARGEST TENANT (3), (19), (20), (21)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	JPMCB	CityPlace	Bunzl Distribution USA, Inc.	39,539	08/31/22	The Climate Corporation	29,885	04/30/20	Acquisition
2	JPMCB	BankNote Building	Vindemia Inc. / Wine Cellarage	22,343	07/31/15	Urban Health Plan	19,852	07/31/24	Acquisition
3	JPMCB / Column	Grapevine Mills	LEGOLAND Discovery Centre	39,475	12/31/26	Saks Off Fifth	35,000	10/31/17	Refinance
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	Dick’s Sporting Goods	49,970	01/31/19	Barnes & Noble	29,565	10/31/18	Acquisition
5	LCF	Spectra Energy Headquarters							Refinance
6	JPMCB	Hilton Houston Post Oak							Refinance
7	LCF	Atlanta Decorative Arts Center	Travis & Company	16,817	08/31/16	Earnest Gaspard & Associates	15,750	06/30/17	Refinance
8	JPMCB	Florida Multifamily Portfolio							Acquisition
8.01	JPMCB	Lakeland Manor
8.02	JPMCB	Kings Trail
8.03	JPMCB	Rolling Hills
8.04	JPMCB	Bella Mar I & II
8.05	JPMCB	Jacksonville Heights
8.06	JPMCB	Del Rio
8.07	JPMCB	North Washington
8.08	JPMCB	Lago Bello
8.09	JPMCB	Mount Dora
8.10	JPMCB	Tanglewood
8.11	JPMCB	Brandywyne
8.12	JPMCB	Landings
8.13	JPMCB	Country Place
9	LCF	Wilton Commercial Portfolio							Refinance
9.01	LCF	John Rolfe Commons	Sheltering Arms Therapy Clinic	6,000	04/30/16	Lessons in Ballroom	6,000	07/31/15
9.02	LCF	Tuckahoe Village Shopping Center	Hope Church Thrift Store	9,375	03/31/20	Anytime Fitness	4,800	12/31/19
9.03	LCF	Hermitage Industrial Center	Lansing Building Products	13,800	03/31/16	UTECO, Inc.	12,000	09/30/15
9.04	LCF	Westland Shopping Center	Total Beverage	11,040	12/31/15	Dolgen, LLC	8,415	11/30/19
9.05	LCF	The Shoppes at Crossridge	Glen Allen Animal Hospital	3,132	04/30/22	W. Baxter Perkinson, Jr., D.D.	3,030	06/30/16
9.06	LCF	Lauderdale Square	Sherwin Williams	4,600	12/31/17	The White Anchovie	3,240	07/31/24
9.07	LCF	Wilton Park / Wilton Park West	Apartment Trust of America, Inc.	5,193	02/28/18	Landmark Properties	4,690	02/28/15
9.08	LCF	Atlee Commerce Center II and III	Oasis Management Systems	8,570	09/30/14	ODI Green	8,570	10/31/18
9.09	LCF	Montpelier Shopping Center	Liu LLC	2,000	06/30/17	Subway	1,500	11/30/16
9.10	LCF	Walgreens at Ridgefield Commons
9.11	LCF	Hanover Commons Shopping Center	ABC Store	2,412	07/31/15	Leah Husk Fitness	1,950	10/31/18
9.12	LCF	Beverly Hills Shopping Center	Face Works Day Spa	2,440	03/31/16	Salon DeBonaire, Inc.	1,470	01/31/20
9.13	LCF	Maybeury North Shopping Center	Tuckahoe Seafood	1,530	10/31/19	Dominican Legend Hair Salon	1,255	05/31/19
9.14	LCF	Stratford Hills Shopping Center	Once Upon A Vine	3,200	MTM	BK Music	3,080	06/30/17
9.15	LCF	Wilton Square at Innsbrook	First Community Bank	2,209	07/31/16
9.16	LCF	Gayton Business Center I - VIII	Steve’s Auto Service, Inc.	3,440	12/31/16	Cabin Creek Auto Service	3,045	07/31/18
9.17	LCF	Humana Office Building	Humana	3,536	07/30/17	The Everett Group, Ltd.	2,495	01/31/18
9.18	LCF	Canterbury Shopping Center	Domino’s Pizza	2,400	01/31/19	Greek-4-U	2,145	05/31/16
9.19	LCF	Maybeury South Shopping Center	Tokyo Joe	1,815	10/31/19	It’s Letter Perfect	1,800	02/29/20
9.20	LCF	Tuckahoe Village Merchant Square	Pizza Hut	1,510	12/31/14	Westwood Cleaners	1,500	09/30/16
9.21	LCF	The Park at Dickens Place	Verizon Wireless	3,520	10/14/14	Linen Company	3,520	MTM
9.22	LCF	Canterbury Green Shopping Center	Precision Print & Copy	1,105	03/31/16	An Tu Asian Massage	1,070	01/31/19
9.23	LCF	Verizon Center	Dry Clean VA	1,990	12/31/15	The UPS Store	1,775	08/31/23
9.24	LCF	Southgate Manor
9.25	LCF	Crossridge Wells Fargo Bank
9.26	LCF	Crofton Green Merchants Square	7-Eleven	2,735	01/31/19
9.27	LCF	Westland East Shopping Center
9.28	LCF	Quioccasin Shoppes	Trak’s Green & Italian Restaurant	1,055	03/31/20	Subway	800	03/31/15
9.29	LCF	Wilton Square at Brandermill	JSAND, Inc.	1,250	10/31/15	Pizza Hut	1,200	10/31/17
9.30	LCF	Nova of Virginia Aquatics
9.31	LCF	2208-2218 Perl Road
9.32	LCF	Quioccasin Square Shopping Center
9.33	LCF	Atlee Business Center V and VI
9.34	LCF	2400 Westwood Avenue
9.35	LCF	2121 Dabney Road
9.36	LCF	BHSC-Verizon Store
9.37	LCF	Brookside Convenience Center	Kady No. 1 Hair Braiding	712	06/30/17	Rose Nails	704	05/31/20
9.38	LCF	Offices At Parham & Patterson	Dawn J. Jessee, CPA, PC	645	09/30/14	Moore & Associates	465	11/30/16
9.39	LCF	4411 Jacque Street
9.40	LCF	2040 Westmoreland Street
9.41	LCF	Canterbury Building
9.42	LCF	338 Oyster Point Road
9.43	LCF	5712-5716 Greendale Road
9.44	LCF	5004-5010 West Clay Street
9.45	LCF	Canterbury Green Office Building
9.46	LCF	4909-4911 West Clay Street
9.47	LCF	4100 West Clay Street
9.48	LCF	5612-5614 Greendale Road
9.49	LCF	The Wilton Professional Building
9.50	LCF	5001-5003 West Leigh Street
9.51	LCF	4905 West Clay Street
10	JPMCB	9525 West Bryn Mawr Avenue	American Airlines Inc.	19,387	01/31/16	Oasis Legal Finance	16,903	12/31/22	Acquisition
11	SMF II	American Center	Grant Thornton, LLP	38,780	11/30/17	URS Corporation	34,443	09/30/15	Refinance
12	Barclays	350 East 52nd Street							Refinance
13	Barclays	Southport Plaza	VNS	16,630	06/30/22	GSA VA	7,618	MTM	Refinance
14	LCF	Mason Devonshire Plaza	Sharky’s Wood Fired Mexican Grill	4,576	06/03/23	Logix Federal Credit	4,000	06/30/24	Refinance
15	SMF II	Legacy Apartments							Refinance
16	SMF II	Fox Haven Apartments							Refinance
17	JPMCB	Hershey Square Shopping Center	Panera Bread	5,100	04/30/19	Hershey Dance School	4,860	05/31/20	Acquisition
18	LCF	Greensboro Portfolio							Acquisition
18.01	LCF	Air Park West - 1
18.02	LCF	Air Park West - 2
18.03	LCF	Deep River - 7800	CWTFS Tech Corporation	6,558	03/31/18	IDEXX Reference Laboratories	5,781	09/30/17
18.04	LCF	Air Park West - 4
18.05	LCF	Air Park West - 5	Great Clips, Inc.	2,518	10/31/15
18.06	LCF	Air Park West - 6
18.07	LCF	West Friendly Business Park - 7341	Applied Fluid Power, Inc.	1,854	MTM	Scottie’s Building Services, Inc.	1,854	04/30/16
18.08	LCF	West Friendly Business Park - 7347	UpFit, LLC	1,230	MTM	Unique Woodworking Tools.com	1,230	04/30/17
18.09	LCF	West Friendly Business Park - 7355	Hirschfeld Industries Bridge	1,662	10/31/18
18.10	LCF	West Friendly Business Park - 7343	Meridian Point of Sale	1,230	01/31/15	American Building Services	1,230	MTM
18.11	LCF	West Friendly Business Park - 7345	Innovative Product Sales	1,230	04/30/16
18.12	LCF	West Friendly Business Park - 7349	Alliance Sports Group, LLC	1,230	09/30/18	Two Maids of the Atlantic	1,230	10/31/17
18.13	LCF	West Friendly Business Park - 7353

A-1-19

ANNEX A-1
			4th LARGEST TENANT (19), (21)			5th LARGEST TENANT (3), (19), (20), (21)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
18.14	LCF	West Friendly Business Park - 7351
19	LCF	Park Place	GDA Real Estate Services, LLC	11,476	09/30/20	Goldwater Bank	10,110	09/30/17	Acquisition
20	RCMC	FedEx Ground Distribution Facility - Billings							Acquisition
21	JPMCB	Orion on Orpington Student Housing							Acquisition
22	SMF II	3600 San Clemente Building B	Nix, Patterson & Roach	8,747	10/31/15	Innovative Neurotronics	6,930	09/30/15	Acquisition
23	RCMC	Vallejo Plaza	Factory 2-U	17,680	02/28/19	Dollar Tree	15,200	04/30/17	Refinance
24	RCMC	Turk’s Head Building	Janney Mongomery Scott LLC	9,099	03/31/17	Gidley, Sarli & Marusak, LLP	6,602	06/30/15	Acquisition
25	Barclays	Dove Run Shopping Center	Wells Fargo	4,500	11/30/19	Sunsational Tanning	3,035	08/31/19	Refinance
26	LCF	Storage Etc - Carson							Refinance
27	LCF	Westfield Village	Office Depot	23,000	10/31/15				Refinance
28	JPMCB	Remount Business Park II	CACI	14,000	07/31/17	ManTech	12,787	08/31/20	Acquisition
29	Barclays	Williamson Office Portfolio							Refinance
29.01	Barclays	Energy Park I & II	Censis Technologies, Inc.	6,702	02/28/17	Atmos Energy Corporation	6,300	04/30/15
29.02	Barclays	Maryland Way Office Building	Freeman White	3,453	03/31/17	Sage Group/SunTrust	2,250	09/30/15
30	JPMCB	The Glenwood							Refinance
31	Barclays	Holiday Inn Charlotte University							Refinance
32	Barclays	H5 Denver Data Center	Layer3 TV	3,200	03/31/16	Silversky	2,612	12/31/14	Refinance
33	RCMC	Commerce Center	Network Data Systems, Inc.	19,814	09/30/18	Vanguard Community Management, Inc.	18,510	11/30/16	Refinance
34	Barclays	Holiday Inn Express & Suites Warminster							Refinance
35	JPMCB	Carmendy Square Townhomes							Acquisition
36	RCMC	Hilton Garden Inn - North Little Rock							Refinance
37	Barclays	Crossroads Square Shopping Center	Dollar General	10,356	08/31/22	Florida Medical Training Inst.	7,200	02/29/16	Acquisition
38	Barclays	Brettwood Village Shopping Center	Play It Again Sports	8,387	03/31/19	Party Warehouse	7,677	02/29/16	Refinance
39	SMF II	Pangea 9 Portfolio							Refinance
39.01	SMF II	8127 South Ellis Avenue
39.02	SMF II	8001-8009 South Ellis Avenue
39.03	SMF II	8253-8259 South Ingleside Avenue
39.04	SMF II	8152 South Evans Avenue
39.05	SMF II	8100 South Drexel Avenue
39.06	SMF II	7901-7911 South Dobson Avenue
39.07	SMF II	8056 South Drexel Avenue
39.08	SMF II	3454 West Lexington Street
39.09	SMF II	7800 South Michigan Avenue
39.10	SMF II	7915-7919 South Hermitage Avenue
39.11	SMF II	14026 South School Street
39.12	SMF II	7903-7911 South Evans Avenue
39.13	SMF II	148 North La Crosse Avenue
39.14	SMF II	2109 South 5th Avenue
39.15	SMF II	8806 South Cottage Grove Avenue
40	LCF	Port Aransas-Ingleside Portfolio							Refinance
40.01	LCF	Holiday Inn Express Port Aransas
40.02	LCF	Studio 6 Ingleside
41	LCF	Storage Etc - Hancock							Refinance
42	LCF	Railway Loft	Healthy Teen Network	3,288	02/28/18	Read & Company	2,796	12/31/17	Refinance
43	SMF II	Market Place Shopping Center	Oscar’s	5,511	06/30/21	Interiors	3,335	05/31/16	Refinance
44	RCMC	Four United Plaza	Shaw Project Services Group, LLC	4,974	06/30/18	Overland Solutions, Inc	1,241	06/30/17	Refinance
45	LCF	One & Two Monaco	Monaco Adult Day Care, Inc.	5,145	05/31/17	Colorado African Organization	4,323	11/30/14	Refinance
46	SMF II	54 Bond Street							Acquisition
47	LCF	Short Pump Commons	Contes Bikes	2,720	05/31/18	School of Rock	2,602	01/31/21	Refinance
48	SMF II	Hilton Garden Inn Kankakee							Refinance
49	RCMC	Hampton Inn Houston - Northwest							Refinance
50	SMF II	Maxim Business Park	Evergreen Hospice	5,214	12/31/17	BSN Sports	5,182	05/31/18	Refinance
51	RCMC	Holiday Inn Express Hotel & Suites Franklin							Refinance
52	LCF	Courtyard Daytona Beach							Acquisition
53	SMF II	University Park Shopping Center	Quaker Steak and Lube	5,500	01/31/23	Tricia’s Bakery	4,000	01/31/18	Refinance
54	SMF II	Fairfield Inn Dayton North							Refinance
55	LCF	La Quinta Inn & Suites Jupiter							Refinance
56	LCF	Cathedral Place	Rick Rumrell	1,723	MTM	Tripp Harrison Inc.	1,500	02/28/15	Refinance
57	Barclays	TPUSA Building							Acquisition
58	SMF II	Stonington Townhomes and Staunton Self Storage							Refinance
58.01	SMF II	Staunton Self Storage
58.02	SMF II	Stonington Townhomes
59	LCF	Holiday Inn Express Kirksville							Refinance
60	Barclays	Sherwood Plaza	Dollar General	9,900	01/31/18	AutoZone	9,900	07/31/25	Refinance
61	LCF	Lee Pointe Apartments							Refinance
62	LCF	Campus at Crooks & Auburn	Tropical Smoothie	2,410	05/31/18	Manpower	2,000	09/30/16	Refinance
63	SMF II	East Jackson Shopping Center	Sally Beauty	2,000	06/30/17	Advance America	2,000	09/30/17	Refinance
64	LCF	Tractor Supply - Bennett							Acquisition
65	SMF II	Flowery Branch Self Storage							Acquisition

A-1-20

ANNEX A-1
						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(22)	(Y/N)	Type(23)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	JPMCB	CityPlace	REDICO Properties LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
2	JPMCB	BankNote Building	Madison Realty Partnership LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
3	JPMCB / Column	Grapevine Mills	NAP	Yes	CMA	Yes	No	73,000,000	195,000,000	268,000,000
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	Rouse Properties, LP, David E. Hocker	Yes	CMA	No	NAP	NAP	NAP	NAP
5	LCF	Spectra Energy Headquarters	PTAD Realty LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
6	JPMCB	Hilton Houston Post Oak	Hotel Resort Properties, LLLP	Yes	CMA	Yes	Yes	45,000,000	35,000,000	80,000,000
7	LCF	Atlanta Decorative Arts Center	Portman Financial, Inc.	Yes	CMA	No	NAP	NAP	NAP	NAP
8	JPMCB	Florida Multifamily Portfolio	Adam M. Hendry	Yes	Soft	Yes	Yes	35,000,000	22,300,000	57,300,000
8.01	JPMCB	Lakeland Manor
8.02	JPMCB	Kings Trail
8.03	JPMCB	Rolling Hills
8.04	JPMCB	Bella Mar I & II
8.05	JPMCB	Jacksonville Heights
8.06	JPMCB	Del Rio
8.07	JPMCB	North Washington
8.08	JPMCB	Lago Bello
8.09	JPMCB	Mount Dora
8.10	JPMCB	Tanglewood
8.11	JPMCB	Brandywyne
8.12	JPMCB	Landings
8.13	JPMCB	Country Place
9	LCF	Wilton Commercial Portfolio	The Wilton Companies, Inc., The Wilton Companies, LLC, Richard S. Johnson, Rodney M. Poole	Yes	CMA	Yes	No	32,921,742	119,715,427	152,637,169
9.01	LCF	John Rolfe Commons
9.02	LCF	Tuckahoe Village Shopping Center
9.03	LCF	Hermitage Industrial Center
9.04	LCF	Westland Shopping Center
9.05	LCF	The Shoppes at Crossridge
9.06	LCF	Lauderdale Square
9.07	LCF	Wilton Park / Wilton Park West
9.08	LCF	Atlee Commerce Center II and III
9.09	LCF	Montpelier Shopping Center
9.10	LCF	Walgreens at Ridgefield Commons
9.11	LCF	Hanover Commons Shopping Center
9.12	LCF	Beverly Hills Shopping Center
9.13	LCF	Maybeury North Shopping Center
9.14	LCF	Stratford Hills Shopping Center
9.15	LCF	Wilton Square at Innsbrook
9.16	LCF	Gayton Business Center I - VIII
9.17	LCF	Humana Office Building
9.18	LCF	Canterbury Shopping Center
9.19	LCF	Maybeury South Shopping Center
9.20	LCF	Tuckahoe Village Merchant Square
9.21	LCF	The Park at Dickens Place
9.22	LCF	Canterbury Green Shopping Center
9.23	LCF	Verizon Center
9.24	LCF	Southgate Manor
9.25	LCF	Crossridge Wells Fargo Bank
9.26	LCF	Crofton Green Merchants Square
9.27	LCF	Westland East Shopping Center
9.28	LCF	Quioccasin Shoppes
9.29	LCF	Wilton Square at Brandermill
9.30	LCF	Nova of Virginia Aquatics
9.31	LCF	2208-2218 Perl Road
9.32	LCF	Quioccasin Square Shopping Center
9.33	LCF	Atlee Business Center V and VI
9.34	LCF	2400 Westwood Avenue
9.35	LCF	2121 Dabney Road
9.36	LCF	BHSC-Verizon Store
9.37	LCF	Brookside Convenience Center
9.38	LCF	Offices At Parham & Patterson
9.39	LCF	4411 Jacque Street
9.40	LCF	2040 Westmoreland Street
9.41	LCF	Canterbury Building
9.42	LCF	338 Oyster Point Road
9.43	LCF	5712-5716 Greendale Road
9.44	LCF	5004-5010 West Clay Street
9.45	LCF	Canterbury Green Office Building
9.46	LCF	4909-4911 West Clay Street
9.47	LCF	4100 West Clay Street
9.48	LCF	5612-5614 Greendale Road
9.49	LCF	The Wilton Professional Building
9.50	LCF	5001-5003 West Leigh Street
9.51	LCF	4905 West Clay Street
10	JPMCB	9525 West Bryn Mawr Avenue	Adventus Holdings LP	Yes	CMA	No	NAP	NAP	NAP	NAP
11	SMF II	American Center	REDICO Properties LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
12	Barclays	350 East 52nd Street	William W. Koeppel	Yes	CMA	No	NAP	NAP	NAP	NAP
13	Barclays	Southport Plaza	George Kaye	Yes	Springing	No	NAP	NAP	NAP	NAP
14	LCF	Mason Devonshire Plaza	Cary J. Lefton	Yes	Soft	No	NAP	NAP	NAP	NAP
15	SMF II	Legacy Apartments	Michael S. Marix	Yes	Springing	No	NAP	NAP	NAP	NAP
16	SMF II	Fox Haven Apartments	Michael S. Marix	Yes	Springing	No	NAP	NAP	NAP	NAP
17	JPMCB	Hershey Square Shopping Center	Robert Heidenberg	Yes	Hard	No	NAP	NAP	NAP	NAP
18	LCF	Greensboro Portfolio	J. Ryan Lingerfelt; Alan T. Lingerfelt	Yes	Hard	No	NAP	NAP	NAP	NAP
18.01	LCF	Air Park West - 1
18.02	LCF	Air Park West - 2
18.03	LCF	Deep River - 7800
18.04	LCF	Air Park West - 4
18.05	LCF	Air Park West - 5
18.06	LCF	Air Park West - 6
18.07	LCF	West Friendly Business Park - 7341
18.08	LCF	West Friendly Business Park - 7347
18.09	LCF	West Friendly Business Park - 7355
18.10	LCF	West Friendly Business Park - 7343
18.11	LCF	West Friendly Business Park - 7345
18.12	LCF	West Friendly Business Park - 7349
18.13	LCF	West Friendly Business Park - 7353

A-1-21

ANNEX A-1
						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(22)	(Y/N)	Type(23)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
18.14	LCF	West Friendly Business Park - 7351
19	LCF	Park Place	Kenneth Grant	Yes	Hard	No	NAP	NAP	NAP	NAP
20	RCMC	FedEx Ground Distribution Facility - Billings	Sadik A. Amato, Myra J. Amato	Yes	CMA	No	NAP	NAP	NAP	NAP
21	JPMCB	Orion on Orpington Student Housing	Investcorp US Real Estate, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
22	SMF II	3600 San Clemente Building B	The Mark & Sharon Scher Family Limited Partnership, Mark S. Scher	Yes	CMA	No	NAP	NAP	NAP	NAP
23	RCMC	Vallejo Plaza	George Ogino, Patti T. Ogino, Glen Toshio Ogino	Yes	Springing	No	NAP	NAP	NAP	NAP
24	RCMC	Turk’s Head Building	Zachary G. Darrow	Yes	CMA	No	NAP	NAP	NAP	NAP
25	Barclays	Dove Run Shopping Center	Louis J. Capano, III	Yes	Springing	No	NAP	NAP	NAP	NAP
26	LCF	Storage Etc - Carson	Greg Houge, Bruce H. Rothman, Laurent A. Opman, John Dewey	Yes	Springing	No	NAP	NAP	NAP	NAP
27	LCF	Westfield Village	Charles P. Woods	Yes	CMA	No	NAP	NAP	NAP	NAP
28	JPMCB	Remount Business Park II	Aleph Investment Properties, LLLP, Aleph Investment Properties (US), LLLP	Yes	Springing	No	NAP	NAP	NAP	NAP
29	Barclays	Williamson Office Portfolio	Donald Jaffey, Marilyn Jaffey	Yes	CMA	No	NAP	NAP	NAP	NAP
29.01	Barclays	Energy Park I & II
29.02	Barclays	Maryland Way Office Building
30	JPMCB	The Glenwood	Dennis McNeil	Yes	Springing	No	NAP	NAP	NAP	NAP
31	Barclays	Holiday Inn Charlotte University	Kenneth K. Kochenour	Yes	CMA	No	NAP	NAP	NAP	NAP
32	Barclays	H5 Denver Data Center	Joshua B. Simms	Yes	Springing	No	NAP	NAP	NAP	NAP
33	RCMC	Commerce Center	Ronald J. Benach, Wayne Moretti	Yes	CMA	No	NAP	NAP	NAP	NAP
34	Barclays	Holiday Inn Express & Suites Warminster	Chandresh Patel, Rameshchandra Patel	Yes	CMA	No	NAP	NAP	NAP	NAP
35	JPMCB	Carmendy Square Townhomes	Balfour Beatty Communities, LLC, James Allen Hearn, Timothy John Burns, James Ernest Johnson, William Charles Saul	Yes	Springing	No	NAP	NAP	NAP	NAP
36	RCMC	Hilton Garden Inn - North Little Rock	David G. Robert, John T. Norville, Robert E. Willard, Kurt P. Furlong	Yes	Springing	No	NAP	NAP	NAP	NAP
37	Barclays	Crossroads Square Shopping Center	Morris Kansun, Derrick Taub	Yes	CMA	No	NAP	NAP	NAP	NAP
38	Barclays	Brettwood Village Shopping Center	Draper and Kramer Investments Corp.	Yes	CMA	No	NAP	NAP	NAP	NAP
39	SMF II	Pangea 9 Portfolio	Pangea Properties	No	None	No	NAP	NAP	NAP	NAP
39.01	SMF II	8127 South Ellis Avenue
39.02	SMF II	8001-8009 South Ellis Avenue
39.03	SMF II	8253-8259 South Ingleside Avenue
39.04	SMF II	8152 South Evans Avenue
39.05	SMF II	8100 South Drexel Avenue
39.06	SMF II	7901-7911 South Dobson Avenue
39.07	SMF II	8056 South Drexel Avenue
39.08	SMF II	3454 West Lexington Street
39.09	SMF II	7800 South Michigan Avenue
39.10	SMF II	7915-7919 South Hermitage Avenue
39.11	SMF II	14026 South School Street
39.12	SMF II	7903-7911 South Evans Avenue
39.13	SMF II	148 North La Crosse Avenue
39.14	SMF II	2109 South 5th Avenue
39.15	SMF II	8806 South Cottage Grove Avenue
40	LCF	Port Aransas-Ingleside Portfolio	Suryakant Bhakta, Deven Bhakta, Pankaj Bakhta	Yes	CMA	No	NAP	NAP	NAP	NAP
40.01	LCF	Holiday Inn Express Port Aransas
40.02	LCF	Studio 6 Ingleside
41	LCF	Storage Etc - Hancock	Greg Houge, Bruce H. Rothman, Laurent A. Opman, John Dewey	Yes	Springing	No	NAP	NAP	NAP	NAP
42	LCF	Railway Loft	Martin P. Azola, Anthony J. Ambridge, Edward M. Hord, Kevin M. Johnson, Kenneth E. Banks	Yes	CMA	No	NAP	NAP	NAP	NAP
43	SMF II	Market Place Shopping Center	Dale Dobroth	Yes	Springing	No	NAP	NAP	NAP	NAP
44	RCMC	Four United Plaza	Charles A. Landry, Steve E. Hicks	Yes	Springing	No	NAP	NAP	NAP	NAP
45	LCF	One & Two Monaco	Andrew J. Segal	Yes	Springing	No	NAP	NAP	NAP	NAP
46	SMF II	54 Bond Street	Daniel Borger	Yes	CMA	No	NAP	NAP	NAP	NAP
47	LCF	Short Pump Commons	Robert Chesson	Yes	CMA	No	NAP	NAP	NAP	NAP
48	SMF II	Hilton Garden Inn Kankakee	Michael Collier	Yes	Springing	No	NAP	NAP	NAP	NAP
49	RCMC	Hampton Inn Houston - Northwest	Taufiq Valiani, Gulbanu Valiani	Yes	Springing	No	NAP	NAP	NAP	NAP
50	SMF II	Maxim Business Park	William J. Harkinson	Yes	Springing	No	NAP	NAP	NAP	NAP
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	Gurmit Advani, Sunil Sarvaria, Ashwani Sarvaria and Favourite, Inc.	Yes	Springing	No	NAP	NAP	NAP	NAP
52	LCF	Courtyard Daytona Beach	Leslie Ng	Yes	CMA	No	NAP	NAP	NAP	NAP
53	SMF II	University Park Shopping Center	Stephen G. Zamias	Yes	CMA	No	NAP	NAP	NAP	NAP
54	SMF II	Fairfield Inn Dayton North	Graham L. Hershman, Helmut A. Horn, Michael Payne, Julie Dumon, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
55	LCF	La Quinta Inn & Suites Jupiter	Amer T. Asmar	Yes	CMA	No	NAP	NAP	NAP	NAP
56	LCF	Cathedral Place	Scott McWhorter, Michael Green	Yes	Springing	No	NAP	NAP	NAP	NAP
57	Barclays	TPUSA Building	Alexander Scharf	Yes	CMA	No	NAP	NAP	NAP	NAP
58	SMF II	Stonington Townhomes and Staunton Self Storage	A. Troy Rutherford, Pamela I. Rutherford	Yes	Springing	No	NAP	NAP	NAP	NAP
58.01	SMF II	Staunton Self Storage
58.02	SMF II	Stonington Townhomes
59	LCF	Holiday Inn Express Kirksville	Kamaldip S. Dhami	Yes	CMA	No	NAP	NAP	NAP	NAP
60	Barclays	Sherwood Plaza	Don P. Moore, III	Yes	CMA	No	NAP	NAP	NAP	NAP
61	LCF	Lee Pointe Apartments	Barry Cummings, Lisa Cummings	Yes	Soft	No	NAP	NAP	NAP	NAP
62	LCF	Campus at Crooks & Auburn	Joseph B. Davies	Yes	Springing	No	NAP	NAP	NAP	NAP
63	SMF II	East Jackson Shopping Center	Peter C. Redebaugh	Yes	Springing	No	NAP	NAP	NAP	NAP
64	LCF	Tractor Supply - Bennett	Ladder Capital Finance LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
65	SMF II	Flowery Branch Self Storage	Kurt E. O’Brien	No	None	No	NAP	NAP	NAP	NAP

A-1-22

ANNEX A-1
			Additional Debt(24)					Total Debt(24)
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	CityPlace	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2	JPMCB	BankNote Building	No	Yes	B-Note	10,000,000	7.52000	93,000,000	1.39	79.4%	6.9%
3	JPMCB / Column	Grapevine Mills	No	No	NAP	NAP	NAP	268,000,000	3.34	53.1%	13.7%
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5	LCF	Spectra Energy Headquarters	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6	JPMCB	Hilton Houston Post Oak	No	No	NAP	NAP	NAP	80,000,000	1.97	63.4%	11.9%
7	LCF	Atlanta Decorative Arts Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	JPMCB	Florida Multifamily Portfolio	No	Yes	Mezzanine Loan	12,000,000	11.00000	69,300,000	1.34	80.0%	10.6%
8.01	JPMCB	Lakeland Manor							1.34	80.0%	10.6%
8.02	JPMCB	Kings Trail							1.34	80.0%	10.6%
8.03	JPMCB	Rolling Hills							1.34	80.0%	10.6%
8.04	JPMCB	Bella Mar I & II							1.34	80.0%	10.6%
8.05	JPMCB	Jacksonville Heights							1.34	80.0%	10.6%
8.06	JPMCB	Del Rio							1.34	80.0%	10.6%
8.07	JPMCB	North Washington							1.34	80.0%	10.6%
8.08	JPMCB	Lago Bello							1.34	80.0%	10.6%
8.09	JPMCB	Mount Dora							1.34	80.0%	10.6%
8.10	JPMCB	Tanglewood							1.34	80.0%	10.6%
8.11	JPMCB	Brandywyne							1.34	80.0%	10.6%
8.12	JPMCB	Landings							1.34	80.0%	10.6%
8.13	JPMCB	Country Place							1.34	80.0%	10.6%
9	LCF	Wilton Commercial Portfolio	No	No	NAP	NAP	NAP	152,637,169	1.55	66.9%	10.7%
9.01	LCF	John Rolfe Commons							1.55	66.9%	10.7%
9.02	LCF	Tuckahoe Village Shopping Center							1.55	66.9%	10.7%
9.03	LCF	Hermitage Industrial Center							1.55	66.9%	10.7%
9.04	LCF	Westland Shopping Center							1.55	66.9%	10.7%
9.05	LCF	The Shoppes at Crossridge							1.55	66.9%	10.7%
9.06	LCF	Lauderdale Square							1.55	66.9%	10.7%
9.07	LCF	Wilton Park / Wilton Park West							1.55	66.9%	10.7%
9.08	LCF	Atlee Commerce Center II and III							1.55	66.9%	10.7%
9.09	LCF	Montpelier Shopping Center							1.55	66.9%	10.7%
9.10	LCF	Walgreens at Ridgefield Commons							1.55	66.9%	10.7%
9.11	LCF	Hanover Commons Shopping Center							1.55	66.9%	10.7%
9.12	LCF	Beverly Hills Shopping Center							1.55	66.9%	10.7%
9.13	LCF	Maybeury North Shopping Center							1.55	66.9%	10.7%
9.14	LCF	Stratford Hills Shopping Center							1.55	66.9%	10.7%
9.15	LCF	Wilton Square at Innsbrook							1.55	66.9%	10.7%
9.16	LCF	Gayton Business Center I - VIII							1.55	66.9%	10.7%
9.17	LCF	Humana Office Building							1.55	66.9%	10.7%
9.18	LCF	Canterbury Shopping Center							1.55	66.9%	10.7%
9.19	LCF	Maybeury South Shopping Center							1.55	66.9%	10.7%
9.20	LCF	Tuckahoe Village Merchant Square							1.55	66.9%	10.7%
9.21	LCF	The Park at Dickens Place							1.55	66.9%	10.7%
9.22	LCF	Canterbury Green Shopping Center							1.55	66.9%	10.7%
9.23	LCF	Verizon Center							1.55	66.9%	10.7%
9.24	LCF	Southgate Manor							1.55	66.9%	10.7%
9.25	LCF	Crossridge Wells Fargo Bank							1.55	66.9%	10.7%
9.26	LCF	Crofton Green Merchants Square							1.55	66.9%	10.7%
9.27	LCF	Westland East Shopping Center							1.55	66.9%	10.7%
9.28	LCF	Quioccasin Shoppes							1.55	66.9%	10.7%
9.29	LCF	Wilton Square at Brandermill							1.55	66.9%	10.7%
9.30	LCF	Nova of Virginia Aquatics							1.55	66.9%	10.7%
9.31	LCF	2208-2218 Perl Road							1.55	66.9%	10.7%
9.32	LCF	Quioccasin Square Shopping Center							1.55	66.9%	10.7%
9.33	LCF	Atlee Business Center V and VI							1.55	66.9%	10.7%
9.34	LCF	2400 Westwood Avenue							1.55	66.9%	10.7%
9.35	LCF	2121 Dabney Road							1.55	66.9%	10.7%
9.36	LCF	BHSC-Verizon Store							1.55	66.9%	10.7%
9.37	LCF	Brookside Convenience Center							1.55	66.9%	10.7%
9.38	LCF	Offices At Parham & Patterson							1.55	66.9%	10.7%
9.39	LCF	4411 Jacque Street							1.55	66.9%	10.7%
9.40	LCF	2040 Westmoreland Street							1.55	66.9%	10.7%
9.41	LCF	Canterbury Building							1.55	66.9%	10.7%
9.42	LCF	338 Oyster Point Road							1.55	66.9%	10.7%
9.43	LCF	5712-5716 Greendale Road							1.55	66.9%	10.7%
9.44	LCF	5004-5010 West Clay Street							1.55	66.9%	10.7%
9.45	LCF	Canterbury Green Office Building							1.55	66.9%	10.7%
9.46	LCF	4909-4911 West Clay Street							1.55	66.9%	10.7%
9.47	LCF	4100 West Clay Street							1.55	66.9%	10.7%
9.48	LCF	5612-5614 Greendale Road							1.55	66.9%	10.7%
9.49	LCF	The Wilton Professional Building							1.55	66.9%	10.7%
9.50	LCF	5001-5003 West Leigh Street							1.55	66.9%	10.7%
9.51	LCF	4905 West Clay Street							1.55	66.9%	10.7%
10	JPMCB	9525 West Bryn Mawr Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	SMF II	American Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Barclays	350 East 52nd Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	Barclays	Southport Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	LCF	Mason Devonshire Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	SMF II	Legacy Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	SMF II	Fox Haven Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	JPMCB	Hershey Square Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	LCF	Greensboro Portfolio	Yes	Yes	Mezzanine Loan/Permitted Mezzanine	2,850,000	14.00000	24,225,000	1.17	84.8%	9.4%
18.01	LCF	Air Park West - 1							1.17	84.8%	9.4%
18.02	LCF	Air Park West - 2							1.17	84.8%	9.4%
18.03	LCF	Deep River - 7800							1.17	84.8%	9.4%
18.04	LCF	Air Park West - 4							1.17	84.8%	9.4%
18.05	LCF	Air Park West - 5							1.17	84.8%	9.4%
18.06	LCF	Air Park West - 6							1.17	84.8%	9.4%
18.07	LCF	West Friendly Business Park - 7341							1.17	84.8%	9.4%
18.08	LCF	West Friendly Business Park - 7347							1.17	84.8%	9.4%
18.09	LCF	West Friendly Business Park - 7355							1.17	84.8%	9.4%
18.10	LCF	West Friendly Business Park - 7343							1.17	84.8%	9.4%
18.11	LCF	West Friendly Business Park - 7345							1.17	84.8%	9.4%
18.12	LCF	West Friendly Business Park - 7349							1.17	84.8%	9.4%
18.13	LCF	West Friendly Business Park - 7353							1.17	84.8%	9.4%

A-1-23

ANNEX A-1
			Additional Debt(24)					Total Debt(24)
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
18.14	LCF	West Friendly Business Park - 7351							1.17	84.8%	9.4%
19	LCF	Park Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	RCMC	FedEx Ground Distribution Facility - Billings	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
21	JPMCB	Orion on Orpington Student Housing	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	SMF II	3600 San Clemente Building B	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	RCMC	Vallejo Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	RCMC	Turk’s Head Building	No	Yes	Mezzanine Loan	2,000,000	10.00000	16,100,000	1.15	83.0%	8.6%
25	Barclays	Dove Run Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	LCF	Storage Etc - Carson	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	LCF	Westfield Village	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	JPMCB	Remount Business Park II	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
29	Barclays	Williamson Office Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.01	Barclays	Energy Park I & II							NAP	NAP	NAP
29.02	Barclays	Maryland Way Office Building							NAP	NAP	NAP
30	JPMCB	The Glenwood	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	Barclays	Holiday Inn Charlotte University	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	Barclays	H5 Denver Data Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	RCMC	Commerce Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Barclays	Holiday Inn Express & Suites Warminster	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	JPMCB	Carmendy Square Townhomes	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
36	RCMC	Hilton Garden Inn - North Little Rock	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Barclays	Crossroads Square Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	Barclays	Brettwood Village Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	SMF II	Pangea 9 Portfolio	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
39.01	SMF II	8127 South Ellis Avenue							NAP	NAP	NAP
39.02	SMF II	8001-8009 South Ellis Avenue							NAP	NAP	NAP
39.03	SMF II	8253-8259 South Ingleside Avenue							NAP	NAP	NAP
39.04	SMF II	8152 South Evans Avenue							NAP	NAP	NAP
39.05	SMF II	8100 South Drexel Avenue							NAP	NAP	NAP
39.06	SMF II	7901-7911 South Dobson Avenue							NAP	NAP	NAP
39.07	SMF II	8056 South Drexel Avenue							NAP	NAP	NAP
39.08	SMF II	3454 West Lexington Street							NAP	NAP	NAP
39.09	SMF II	7800 South Michigan Avenue							NAP	NAP	NAP
39.10	SMF II	7915-7919 South Hermitage Avenue							NAP	NAP	NAP
39.11	SMF II	14026 South School Street							NAP	NAP	NAP
39.12	SMF II	7903-7911 South Evans Avenue							NAP	NAP	NAP
39.13	SMF II	148 North La Crosse Avenue							NAP	NAP	NAP
39.14	SMF II	2109 South 5th Avenue							NAP	NAP	NAP
39.15	SMF II	8806 South Cottage Grove Avenue							NAP	NAP	NAP
40	LCF	Port Aransas-Ingleside Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40.01	LCF	Holiday Inn Express Port Aransas							NAP	NAP	NAP
40.02	LCF	Studio 6 Ingleside							NAP	NAP	NAP
41	LCF	Storage Etc - Hancock	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	LCF	Railway Loft	No	Yes	B-Note/City Subordinate	2,851,352	1.70000	12,630,459	1.15	90.2%	6.5%
43	SMF II	Market Place Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44	RCMC	Four United Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	LCF	One & Two Monaco	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
46	SMF II	54 Bond Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	LCF	Short Pump Commons	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
48	SMF II	Hilton Garden Inn Kankakee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	RCMC	Hampton Inn Houston - Northwest	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
50	SMF II	Maxim Business Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
52	LCF	Courtyard Daytona Beach	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
53	SMF II	University Park Shopping Center	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
54	SMF II	Fairfield Inn Dayton North	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	LCF	La Quinta Inn & Suites Jupiter	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
56	LCF	Cathedral Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
57	Barclays	TPUSA Building	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58	SMF II	Stonington Townhomes and Staunton Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58.01	SMF II	Staunton Self Storage							NAP	NAP	NAP
58.02	SMF II	Stonington Townhomes							NAP	NAP	NAP
59	LCF	Holiday Inn Express Kirksville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
60	Barclays	Sherwood Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61	LCF	Lee Pointe Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	LCF	Campus at Crooks & Auburn	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
63	SMF II	East Jackson Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64	LCF	Tractor Supply - Bennett	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
65	SMF II	Flowery Branch Self Storage	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP

A-1-24

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	CityPlace																1
2	JPMCB	BankNote Building																2
3	JPMCB / Column	Grapevine Mills																3
4	Barclays	Mall at Barnes Crossing and Market Center Tupelo																4
5	LCF	Spectra Energy Headquarters																5
6	JPMCB	Hilton Houston Post Oak	83.7%	129.93	108.79	84.4%	138.54	116.89	86.1%	149.73	128.94	83.5%	156.87	130.93	80.0%	163.66	130.93	6
7	LCF	Atlanta Decorative Arts Center																7
8	JPMCB	Florida Multifamily Portfolio																8
8.01	JPMCB	Lakeland Manor																8.01
8.02	JPMCB	Kings Trail																8.02
8.03	JPMCB	Rolling Hills																8.03
8.04	JPMCB	Bella Mar I & II																8.04
8.05	JPMCB	Jacksonville Heights																8.05
8.06	JPMCB	Del Rio																8.06
8.07	JPMCB	North Washington																8.07
8.08	JPMCB	Lago Bello																8.08
8.09	JPMCB	Mount Dora																8.09
8.10	JPMCB	Tanglewood																8.10
8.11	JPMCB	Brandywyne																8.11
8.12	JPMCB	Landings																8.12
8.13	JPMCB	Country Place																8.13
9	LCF	Wilton Commercial Portfolio																9
9.01	LCF	John Rolfe Commons																9.01
9.02	LCF	Tuckahoe Village Shopping Center																9.02
9.03	LCF	Hermitage Industrial Center																9.03
9.04	LCF	Westland Shopping Center																9.04
9.05	LCF	The Shoppes at Crossridge																9.05
9.06	LCF	Lauderdale Square																9.06
9.07	LCF	Wilton Park / Wilton Park West																9.07
9.08	LCF	Atlee Commerce Center II and III																9.08
9.09	LCF	Montpelier Shopping Center																9.09
9.10	LCF	Walgreens at Ridgefield Commons																9.10
9.11	LCF	Hanover Commons Shopping Center																9.11
9.12	LCF	Beverly Hills Shopping Center																9.12
9.13	LCF	Maybeury North Shopping Center																9.13
9.14	LCF	Stratford Hills Shopping Center																9.14
9.15	LCF	Wilton Square at Innsbrook																9.15
9.16	LCF	Gayton Business Center I - VIII																9.16
9.17	LCF	Humana Office Building																9.17
9.18	LCF	Canterbury Shopping Center																9.18
9.19	LCF	Maybeury South Shopping Center																9.19
9.20	LCF	Tuckahoe Village Merchant Square																9.20
9.21	LCF	The Park at Dickens Place																9.21
9.22	LCF	Canterbury Green Shopping Center																9.22
9.23	LCF	Verizon Center																9.23
9.24	LCF	Southgate Manor																9.24
9.25	LCF	Crossridge Wells Fargo Bank																9.25
9.26	LCF	Crofton Green Merchants Square																9.26
9.27	LCF	Westland East Shopping Center																9.27
9.28	LCF	Quioccasin Shoppes																9.28
9.29	LCF	Wilton Square at Brandermill																9.29
9.30	LCF	Nova of Virginia Aquatics																9.30
9.31	LCF	2208-2218 Perl Road																9.31
9.32	LCF	Quioccasin Square Shopping Center																9.32
9.33	LCF	Atlee Business Center V and VI																9.33
9.34	LCF	2400 Westwood Avenue																9.34
9.35	LCF	2121 Dabney Road																9.35
9.36	LCF	BHSC-Verizon Store																9.36
9.37	LCF	Brookside Convenience Center																9.37
9.38	LCF	Offices At Parham & Patterson																9.38
9.39	LCF	4411 Jacque Street																9.39
9.40	LCF	2040 Westmoreland Street																9.40
9.41	LCF	Canterbury Building																9.41
9.42	LCF	338 Oyster Point Road																9.42
9.43	LCF	5712-5716 Greendale Road																9.43
9.44	LCF	5004-5010 West Clay Street																9.44
9.45	LCF	Canterbury Green Office Building																9.45
9.46	LCF	4909-4911 West Clay Street																9.46
9.47	LCF	4100 West Clay Street																9.47
9.48	LCF	5612-5614 Greendale Road																9.48
9.49	LCF	The Wilton Professional Building																9.49
9.50	LCF	5001-5003 West Leigh Street																9.50
9.51	LCF	4905 West Clay Street																9.51
10	JPMCB	9525 West Bryn Mawr Avenue																10
11	SMF II	American Center																11
12	Barclays	350 East 52nd Street																12
13	Barclays	Southport Plaza																13
14	LCF	Mason Devonshire Plaza																14
15	SMF II	Legacy Apartments																15
16	SMF II	Fox Haven Apartments																16
17	JPMCB	Hershey Square Shopping Center																17
18	LCF	Greensboro Portfolio																18
18.01	LCF	Air Park West - 1																18.01
18.02	LCF	Air Park West - 2																18.02
18.03	LCF	Deep River - 7800																18.03
18.04	LCF	Air Park West - 4																18.04
18.05	LCF	Air Park West - 5																18.05
18.06	LCF	Air Park West - 6																18.06
18.07	LCF	West Friendly Business Park - 7341																18.07
18.08	LCF	West Friendly Business Park - 7347																18.08
18.09	LCF	West Friendly Business Park - 7355																18.09
18.10	LCF	West Friendly Business Park - 7343																18.10
18.11	LCF	West Friendly Business Park - 7345																18.11
18.12	LCF	West Friendly Business Park - 7349																18.12
18.13	LCF	West Friendly Business Park - 7353																18.13

A-1-25

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
18.14	LCF	West Friendly Business Park - 7351																18.14
19	LCF	Park Place																19
20	RCMC	FedEx Ground Distribution Facility - Billings																20
21	JPMCB	Orion on Orpington Student Housing																21
22	SMF II	3600 San Clemente Building B																22
23	RCMC	Vallejo Plaza																23
24	RCMC	Turk’s Head Building																24
25	Barclays	Dove Run Shopping Center																25
26	LCF	Storage Etc - Carson																26
27	LCF	Westfield Village																27
28	JPMCB	Remount Business Park II																28
29	Barclays	Williamson Office Portfolio																29
29.01	Barclays	Energy Park I & II																29.01
29.02	Barclays	Maryland Way Office Building																29.02
30	JPMCB	The Glenwood																30
31	Barclays	Holiday Inn Charlotte University				59.6%	78.73	46.88	62.9%	80.40	46.88	71.9%	93.02	66.84	73.9%	95.64	70.72	31
32	Barclays	H5 Denver Data Center																32
33	RCMC	Commerce Center																33
34	Barclays	Holiday Inn Express & Suites Warminster	75.3%	119.06	79.31	75.6%	126.41	95.57	73.5%	123.69	90.96	73.9%	126.74	93.60	73.9%	126.74	93.60	34
35	JPMCB	Carmendy Square Townhomes																35
36	RCMC	Hilton Garden Inn - North Little Rock	68.6%	106.07	72.76	67.9%	108.16	73.40				72.2%	107.98	78.02	72.2%	107.98	78.02	36
37	Barclays	Crossroads Square Shopping Center																37
38	Barclays	Brettwood Village Shopping Center																38
39	SMF II	Pangea 9 Portfolio																39
39.01	SMF II	8127 South Ellis Avenue																39.01
39.02	SMF II	8001-8009 South Ellis Avenue																39.02
39.03	SMF II	8253-8259 South Ingleside Avenue																39.03
39.04	SMF II	8152 South Evans Avenue																39.04
39.05	SMF II	8100 South Drexel Avenue																39.05
39.06	SMF II	7901-7911 South Dobson Avenue																39.06
39.07	SMF II	8056 South Drexel Avenue																39.07
39.08	SMF II	3454 West Lexington Street																39.08
39.09	SMF II	7800 South Michigan Avenue																39.09
39.10	SMF II	7915-7919 South Hermitage Avenue																39.10
39.11	SMF II	14026 South School Street																39.11
39.12	SMF II	7903-7911 South Evans Avenue																39.12
39.13	SMF II	148 North La Crosse Avenue																39.13
39.14	SMF II	2109 South 5th Avenue																39.14
39.15	SMF II	8806 South Cottage Grove Avenue																39.15
40	LCF	Port Aransas-Ingleside Portfolio	56.1%	99.33	55.75	71.5%	93.00	66.51	68.5%	99.75	68.35	66.9%	102.86	68.80	66.9%	102.86	68.80	40
40.01	LCF	Holiday Inn Express Port Aransas	55.5%	140.15	77.77	60.1%	144.66	86.95	56.2%	154.96	87.14	55.5%	160.14	88.94	55.5%	160.14	88.94	40.01
40.02	LCF	Studio 6 Ingleside	56.9%	53.97	30.69	84.5%	51.17	43.23	82.5%	56.91	46.96	79.8%	57.47	45.86	79.8%	57.47	45.86	40.02
41	LCF	Storage Etc - Hancock																41
42	LCF	Railway Loft																42
43	SMF II	Market Place Shopping Center																43
44	RCMC	Four United Plaza																44
45	LCF	One & Two Monaco																45
46	SMF II	54 Bond Street																46
47	LCF	Short Pump Commons																47
48	SMF II	Hilton Garden Inn Kankakee				61.0%	94.47	57.64	64.9%	94.69	61.47	67.6%	100.75	68.09	67.6%	100.75	68.09	48
49	RCMC	Hampton Inn Houston - Northwest	68.8%	116.20	79.94	75.5%	122.70	92.65	76.5%	130.23	99.66	77.0%	134.54	103.60	75.0%	134.54	100.91	49
50	SMF II	Maxim Business Park																50
51	RCMC	Holiday Inn Express Hotel & Suites Franklin	61.9%	87.94	54.43	65.7%	91.90	60.43	74.3%	93.96	69.77	76.5%	97.58	74.65	76.5%	97.58	74.65	51
52	LCF	Courtyard Daytona Beach	54.8%	106.49	58.38	65.0%	106.25	69.07	68.7%	105.03	72.12	69.1%	110.16	76.13	69.1%	110.16	76.13	52
53	SMF II	University Park Shopping Center																53
54	SMF II	Fairfield Inn Dayton North	70.3%	62.02	43.63	71.6%	64.92	46.51	73.0%	67.57	49.32	78.6%	67.61	53.14	78.6%	67.61	53.14	54
55	LCF	La Quinta Inn & Suites Jupiter	55.8%	71.33	39.80	57.5%	72.28	41.57	62.3%	73.31	45.66	71.7%	77.34	55.47	66.0%	80.03	52.82	55
56	LCF	Cathedral Place																56
57	Barclays	TPUSA Building																57
58	SMF II	Stonington Townhomes and Staunton Self Storage																58
58.01	SMF II	Staunton Self Storage																58.01
58.02	SMF II	Stonington Townhomes																58.02
59	LCF	Holiday Inn Express Kirksville	72.5%	87.48	63.41	75.2%	89.66	67.42	75.6%	89.68	67.79	75.1%	93.10	69.94	75.1%	93.10	69.94	59
60	Barclays	Sherwood Plaza																60
61	LCF	Lee Pointe Apartments																61
62	LCF	Campus at Crooks & Auburn																62
63	SMF II	East Jackson Shopping Center																63
64	LCF	Tractor Supply - Bennett																64
65	SMF II	Flowery Branch Self Storage																65

A-1-26

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays Bank PLC” denotes Barclays Bank PLC, as Mortgage Loan Seller; “LCF” denotes Ladder Capital Finance LLC, as Mortgage Loan Seller; “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller; and “Column” denotes Column Financial, Inc., as Mortgage Loan Seller. With respect to Loan No. 3, Grapevine Mills, the mortgage loan was co-originated by JPMCB and Column.  The mortgage loan is comprised of two pari passu components (Note A-5 and Note A-6), which are part of a split Whole Loan consisting of Note A-5, Note A-6 and four additional pari passu components. Note A-5, with an outstanding principal balance of $36,500,000 as of the Cut-off Date, will be sold to the trust by JPMCB.  Note A-6, with an outstanding principal balance of $36,500,000 as of the Cut-off Date, will be sold to the trust by Column.  All loan level metrics are based on the aggregate mortgage loan balance.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 3, Grapevine Mills, the largest two tenants, Bass Pro Shops Outdoor and AMC Theaters, respectively, ground lease the land from the borrower. With respect to Loan No. 4, Mall at Barnes Crossing and Market Center Tupelo is a regional mall and strip center comprised of an aggregate 730,711 square feet of which 629,757 square feet is part of the collateral. Mall at Barnes Crossing is comprised of 670,384 square feet, of which 569,430 square feet is part of the collateral. Belk occupies two spaces at Mall at Barnes Crossing comprising 187,433 square feet, of which it owns 100,954 square feet and is not part of the collateral. Market Center Tupelo is comprised of 60,327 square feet. With respect to Loan No. 9, Wilton Commercial Portfolio, the largest tenant at The Shoppes at Crossridge property, Martin’s, and the sole tenant at the Nova of Virginia Aquatics property, NOVA of Virginia Aquatics, Inc, ground lease the land from the borrower. With respect to Loan No. 12, 350 East 52nd Street, the collateral is comprised of 137 residential units, 80 parking spaces and 4 commercial units. Occupancy is based on the residential units. With respect to Loan No. 27, Westfield Village, the Largest Tenant, Wal-Mart Real Estate Trust, ground leases the land from the borrower.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. With respect to Loan No. 1, CityPlace, real estate taxes are assessed every other year, with the next reassessment occurring in 2015.  For purposes of calculating UW NOI ($) and UW NCF ($), JPMCB underwrote real estate taxes of $3,257,984, which equals the 2013 tax expense inflated by 2%. In addition, Occupancy %, UW NOI ($) and UW NCF ($) includes the 5th Largest Tenant, The Climate Corporation, which has executed a lease but is not yet in occupancy of its space or paying rent. With respect to Loan No. 2, BankNote Building, the mortgaged property benefits from a New York City Industrial and Commercial Incentive Plan.  Under the program, increases in the assessed value of the mortgaged property resulting from renovations are phased in over a period of 25 years. For the first 16 years of the abatement program, 100% of the projected assessed value less the assessed value prior to construction/renovation is exempt, and each exemption declines 10% annually after that year.  The exemption is set to expire in the year 2034.  Real estate taxes were underwritten based on the average real estate tax expense as reduced by the abatement.  In addition, UW NOI ($) and UW NCF ($) are calculated in part based on escalated rent amount for the Largest Tenant, the New York City Human Resources Administration.  The tenant’s rent increases from $20.91 per square foot to $32.20 per square foot in November 2016, and JPMCB underwrote the escalated rent amount.  At origination of the mortgage loan, the borrower escrowed funds in the amount of the difference between the current and escalated rent amounts plus three month’s rent abatement. With respect to Loan No. 3, Grapevine Mills, Occupancy %, UW NOI ($) and UW NCF ($) includes $353,102 of revenue attributable to six tenants totaling 8,673 square feet which have executed leases but are not yet in occupancy of their respective spaces, as well as $132,710 of revenue attributable to two tenants totaling 3,722 square feet with leases out for signature.

A-1-27

With respect to Loan No. 8, Florida Multifamily Portfolio, UW NOI ($) and UW NCF ($) for three of the mortgaged properties, Bella Mar I & II, Del Rio and Lago Bello, include units that have rent subsidies as a result of accepting Section 8 vouchers.  These units constitute approximately 10%, 16% and 18% of the total units at the properties, respectively. In addition, in the case of the Rolling Hills and Kings Trail mortgaged properties, the related properties are subject to low-income housing extended-use agreements due to prior Section 42 tax credit financing. The agreement related to the Rolling Hills property has been terminated, but a statutory rule provides that the existing low-income tenants cannot be evicted or subject to rent increases until November 1, 2014. The agreement related to the Kings Trail property requires the property to be operated in accordance with low-income and rent restrictions until December 31, 2026. This agreement and the restrictions terminate upon a foreclosure, so long as the borrower or a related party does not acquire any interest in the property and, following any termination of this agreement, there is a statutory requirement that there can be no evictions other than for cause and no increases in gross rents for a three year period after the termination with respect to any existing low-income tenants.

With respect to Loan No. 9, Wilton Commercial Portfolio, the Occupancy % was calculated based on 2,031,439 square feet of commercial space including month-to-month leases at the mortgaged property.  The collateral also includes 94 apartment units at the Southgate Manor property which are leased but not considered in the Occupancy % calculation. In addition, the single tenant at the Canterbury Building mortgaged property, Congregation Or Atid, has free rent through June 2016. In addition, the single tenant at the 4411 Jacque Street mortgaged property, Claymore Sieck Wholesale Florist, has signed a lease for 25,005 sq. ft. and has yet to take occupancy, and the Largest Tenant at the 338 Oyster Point Road mortgaged property, First Discover Child Development Center, LLC, has signed a lease for 4,950 sq. ft. and has yet to take occupancy.

With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, Occupancy %, UW NOI ($) and UW NCF ($) includes Oasis Legal Finance, the 5th Largest Tenant, which has executed a lease but is not yet in occupancy of its space or paying rent.  At origination, $399,963 was deposited into the Upfront Other Reserve for outstanding rent abatements associated with Life Fitness, Oasis Legal Finance and Society of Surgical Oncology.

With respect to Loan No. 18, Greensboro Portfolio, the Occupancy % calculation includes month-to-month leases at the mortgaged property.

With respect to Loan No. 19, Park Place, Occupancy %, UW NOI ($) and UW NCF ($) includes GDA Real Estate Services, LLC which has executed a lease to expand their space into suite 530 but is not yet in occupancy of their space or paying rent.

With respect to Loan No. 22, 3600 San Clemente Building B, Hawkeye Partners, the Largest Tenant, has given notice that it plans to vacate at the end of its lease in June 2015. CLS Partners executed a third amendment to its lease whereby it will relocate from its current 7,238 square foot suite (8.0% NRA) to the space that is currently occupied by Hawkeye Partners totaling 12,696 square feet (14.1% NRA). CLS Partners’ current premises were underwritten as vacant and the terms of CLS Partners’ executed third amendment ($314,353; 15.1% UW base rent) were applied to the economics derived from the current Hawkeye Partners’ space.

With respect to Loan No. 28, Remount Business Park II, Occupancy %, UW NOI ($) and UW NCF ($) includes a proposed but unsigned sublease from Science Applications International Corporation to Lockheed Martin.  Science Applications International Corporation has vacated the portion of its space which will be subject to the sublease.  At closing, $400,000 was deposited into the Upfront Other Reserve for one year of rent and reimbursements.

With respect to Loan No. 30, The Glenwood, UW NOI ($) and UW NCF ($) excludes an anticipated reduced real estate tax expense under a real estate tax abatement program that the borrower has applied for from the city of East Orange. If the tax abatement application is not granted, then real estate taxes are estimated to be $280,000 for the next year.

With respect to Loan No. 32, H5 Denver Data Center, Occupancy % is based on the economic occupancy.  The current leased occupancy is 18.9% of the entire space, while the current space utilization, which includes, among other things, power, HVAC, and data feeds, is 60.2%.

With respect to Loan No. 46, 54 Bond Street, the Largest Tenant, John Barrett Salon, has executed a lease and taken possession of its leased space but has not yet commenced paying rent.  The tenant is expected to commence paying rent in November 2014.

With respect to Loan No. 56, Cathedral Place, the Occupancy % calculation includes month-to-month leases at the mortgaged property.

A-1-28

	With respect to Loan No. 60, Sherwood Plaza, the Occupancy %, UW NOI ($) and UW NCF ($) includes Township Fitness which has executed a lease and will commence paying rent on January 1, 2015.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 1, CityPlace, the Appraised Value ($) represents the “Hypothetical Market Value As-Is Scenario 2” value of $147,000,000 for the mortgaged property, effective as of August 18, 2014, which assumed that the borrower will establish an escrow account in the amount of $2,433,403 for costs associated with the lease extension of Arch Coal, the Largest Tenant, and an additional escrow account in the amount of $3,000,000 for future leasing and capital costs.  At origination of the mortgage loan, the borrower was required to escrow $2,483,689 for tenant improvements and free rent related to the Arch Coal lease and $3,000,000 for future leasing expenses.  The “as-is” appraisal value as of August 18, 2014, excluding any escrow assumptions is $142,000,000. With respect to Loan No. 9, Wilton Commercial Portfolio, the Appraised Value ($) reflects a pool level appraisal value of $228,100,000, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The sum of the individual mortgaged property appraised values is $221,885,000. With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, the Appraised Value ($) represents the “Hypothetical Market Value As-Is” of $41,800,000 for the mortgaged property, effective as of August 14, 2014, which assumed that all rent concessions, tenant improvement allowances, and leasing commissions for existing leases have been paid and that rent payments by Oasis Legal Finance and Qualsite have commenced.  The borrower was required to reserve the full amount of the free rent period at origination in the amount of $399,963, and the borrower is also required to reserve $91,780 on each payment date in December 2014 and January and February 2015 for the Oasis Legal Finance and Qualsite free rent periods.  The “as-is” value for the property as of August 14, 2014 was $40,100,000, which results in a LTV ratio of 73.0%.
	With respect to Loan No. 30, The Glenwood, the Appraised Value ($) represents the “Prospective Value As Stabilized” for the mortgaged property, effective as of November 1, 2014, which assumed that the construction was completed and the property is stabilized. The appraisal also includes an assumption that the borrower’s pending application for a tax abatement from the City of East Orange, New Jersey is granted. The “as-is” value for the property as of September 19, 2014 was $16,900,000, which results in a LTV ratio of 71.0%. With respect to Loan No. 40, Port Aransas-Ingleside Portfolio, the Appraised Value ($) represents the “When Complete Prospective Market Value” for the Holiday Inn Express Port Aransas mortgaged property, effective as of August 1, 2015, which assumed that the property improvement program has been completed. At origination of the mortgage loan, the borrower reserved $750,000 representing 125% of the anticipated cost for the property improvement program. The “as-is” appraised value for the mortgaged property is $10,300,000. With respect to Loan No. 59, Holiday Inn Express Kirksville, the Appraised Value ($) represents the “As Is Market Value” for the mortgaged property, effective as of July 1, 2014, assuming that a 1.961-acre potential release parcel and a 1.785-acre potential release parcel with an aggregate value of $200,000 were included in the appraised value.  Excluding the two potential release parcels the Current LTV % is 72.3%.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(6)	With respect to Loan No. 2, BankNote Building, the mortgage loan is part of a $93,000,000 whole loan (“BankNote Building Whole Loan” or the “Trust AB Whole Loan”) which is comprised of one senior component (the “BankNote Building Mortgage Loan” or “A-Note”) and a subordinate component (the “Trust Subordinate Companion Loan” or “B-Note”). The A-Note has an outstanding principal balance as of the Cut-off Date of $83,000,000 and is being contributed to the JPMBB 2014-C25 trust. The B-Note has an outstanding principal balance as of the Cut-off Date of $10,000,000 and is also being contributed to the JPMBB 2014-C25 trust.  Payments of interest and principal, as applicable, received in respect of the Trust Subordinate Companion Loan will only be available to make distributions in respect of the Class BNB Certificates.  All loan level metrics are based on the BankNote Building Mortgage Loan only and exclude the Trust Subordinate Companion Loan.

A-1-29

	With respect to Loan No. 3, Grapevine Mills, the mortgage loan is part of a $268,000,000 whole loan (“Grapevine Mills Whole Loan”) which is comprised of six pari passu components (Note A-1, Note A-2, Note A-3, Note A-4, Note A-5 and Note A-6).  Note A-5 and Note A-6 (collectively the “Grapevine Mills Mortgage Loan”) each have an outstanding principal balance as of the Cut-off Date of $36,500,000 and are being contributed to the JPMBB 2014-C25 trust. Note A-1 and Note A-2 each have an outstanding principal balance as of the Cut-off Date of $40,000,000 and were contributed to the JPMBB 2014-C23 trust. Note A-3 and Note A-4 (collectively with Note A-1 and A-2, the  “Grapevine Mills Pari Passu Companion Loans”) each have an outstanding principal balance as of the Cut-off Date of $57,500,000 and were contributed to the JPMBB 2014-C24 trust.  All loan level metrics are based on the Grapevine Mills Whole Loan balance. With respect to Loan No. 6, Hilton Houston Post Oak, the mortgage loan is part of an $80,000,000 whole loan (“Hilton Houston Post Oak Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Hilton Houston Post Oak Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 and is being contributed to the JPMBB 2014-C25 trust. Note A-2 (the “Hilton Houston Post Oak Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and was contributed to the JPMBB 2014-C24 trust.  All loan level metrics are based on the Hilton Houston Post Oak Whole Loan balance. With respect to Loan No. 8, Florida Multifamily Portfolio, the mortgage loan is part of a $57,300,000 whole loan (“Florida Multifamily Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Florida Multifamily Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and is being contributed to the JPMBB 2014-C25 trust. Note A-2 (the “Florida Multifamily Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $22,300,000 and is expected to be contributed to a future securitized trust.  All loan level metrics are based on the Florida Multifamily Portfolio Whole Loan balance. With respect to Loan No. 9, Wilton Commercial Portfolio, the mortgage loan is part of a $153,000,000 whole loan (“Wilton Commercial Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Wilton Commercial Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $32,921,742 and is being contributed to the JPMBB 2014-C25 trust. Note A-1 (the “Wilton Commercial Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $119,715,427 and was contributed to the COMM 2014-LC17 trust. Loan level metrics are based on the Wilton Commercial Portfolio Whole Loan balance. With respect to Loan No. 15, Legacy Apartments, and Loan No. 16, Fox Haven Apartments, the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the outstanding combined balance of $22,100,000.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). With respect to Loan No. 2, BankNote Building, the Interest Rate is 4.416265% when extended to full precision. With respect to Loan No. 8, Florida Multifamily Portfolio, the Interest Rate is 4.650524% when extended to full precision.
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(11)	With respect to Loan No. 5, Spectra Energy Headquarters, the mortgage loan has an ARD feature with an anticipated repayment date of October 6, 2024. From and after the anticipated repayment date, the interest rate will increase to 7.44500% per annum, until the final maturity date of October 6, 2027.

A-1-30

	With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, the mortgage loan has an ARD feature with an anticipated repayment date of November 1, 2024.  From and after the anticipated repayment date, the interest rate will increase to the greater of (i) 7.22000% per annum, or (ii) the 10-year swap yield on the first business day after the anticipated repayment date plus 3.00000% per annum, until the final maturity date of December 1, 2025.  In no event will the interest rate increase to greater than 9.22000%.  The final maturity date of the loan is December 1, 2025, except that if the Largest Tenant, Life Fitness, terminates its lease or gives notice of its intent to terminate prior to November 1, 2024, then the maturity date is deemed to be the same as the anticipated repayment date. With respect to Loan No. 20, FedEx Ground Distribution Facility - Billings, the mortgage loan has an ARD feature with an anticipated repayment date on November 5, 2024. From and after the anticipated repayment date, the interest rate will step up to the greater of the (i) the initial interest rate plus 4.00000% per annum, or (ii) the Treasury Rate plus 4.00000% per annum, until the final maturity date of November 5, 2044. With respect to Loan No. 43, Market Place Shopping Center, the mortgage loan has an ARD feature with an anticipated repayment date on October 6, 2024. From and after the anticipated repayment date, the interest rate will step up to the greater of the (i) 7.60500% per annum, or (ii) Hyper-Am Treasury Rate (as defined in the loan documents) plus 3.50000% per annum, until the final maturity date of October 6, 2027. With respect to Loan No. 64, Tractor Supply - Bennett, the mortgage loan has an ARD feature with an anticipated repayment date of October 6, 2024. From and after the anticipated repayment date, the interest rate will increase to 8.02000% per annum, until the final maturity date of October 6, 2044.
(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. With respect to Loan No. 3, Grapevine Mills, the lockout period is the earlier of November 1, 2018 or two years after the last securitization of a Grapevine Mills Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date. With respect to Loan No. 8, Florida Multifamily Portfolio, the related borrower may prepay a portion of the mortgage loan in an amount up to 15% of the original principal balance of the mortgage loan at any time during the term (including during the lockout period) in connection with the release of individual properties without the payment of any yield maintenance or other premium or defeasance. The lockout period is the earlier of (i) the date that is two years from the securitization of the Florida Multifamily Portfolio Pari Passu Companion Loan and (ii) the fourth anniversary of the first Payment Date. With respect to Loan No. 18, Greensboro Portfolio, the mortgage loan may be partially prepaid at any time during the loan term in connection with the sale and release of an individual related mortgage property.  The partial prepayment is to be accompanied by a yield maintenance charge if made prior to the open prepayment period.
	With respect to Loan No. 20, FedEx Ground Distribution Facility – Billings, the borrower is permitted to release a vacant portion of the mortgage property from the lien of the security instrument in connection with a defeasance at any time after the date that is the earlier of (a) four (4) years from the first payment date or (b) two (2) years from the closing date, subject to the satisfaction of conditions set forth in the related mortgage loan documents; however, if the release amount is less than 10% of the outstanding principal balance of the mortgage loan at the time of release, the borrower may prepay the loan in an amount equal to the release amount without effecting a defeasance or paying any yield maintenance premium.  See “Description of the Mortgage Pool-Releases of Individual Mortgaged Properties” in the Free Writing Prospectus. With respect to Loan No. 27, Westfield Village, the mortgage loan may be partially prepaid at any time during the loan term in connection with the release of a parcel pursuant to the exercise of a tenant’s purchase option.  The partial prepayment is to be accompanied by a yield maintenance charge if made prior to the open prepayment period. With respect to Loan No. 30, The Glenwood, the borrower has applied for a tax abatement from the city of East Orange. At closing, a reserve in the amount of $950,000 was established for the pending application for the abatement. If the real estate tax abatement is approved, the funds will be released to the borrower in accordance with the loan documents. In the event that the tax abatement is not approved by the city, the borrower has the

A-1-31

	option to pay down the loan on any payment date (including during the lockout period) by $950,000 without the payment of any yield maintenance or other prepayment penalty or defeasance.
(13)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired. With respect to Loan No. 5, Spectra Energy Headquarters, the Most Recent NOI is six months ended June 30, 2014 annualized. With respect to Loan No. 8, Florida Multifamily Portfolio, the properties were recently acquired and historical financials are not available. With respect to Loan No. 9, Wilton Commercial Portfolio, the Atlee Business Center V and VI property is newly constructed and historical financials are not available. With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, the related property underwent a renovation in 2011 and there are no historical financial statements for that year. With respect to Loan No. 20, FedEx Ground Distribution Facility – Billings, the property is newly constructed and historical financials are not available. With respect to Loan No. 27, Westfield Village, the Most Recent NOI is six months ended June 30, 2014 annualized. With respect to Loan No. 28, Remount Business Park II, the property is newly constructed and historical financials are not available. With respect to Loan No. 36, Hilton Garden Inn - North Little Rock, the Most Recent NOI is the trailing 12 months as of August 31, 2014 with the month of August based on budget. With respect to Loan No. 64, Tractor Supply - Bennett, the property is newly constructed and historical financials are not available.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 5, Spectra Energy Headquarters, UW NOI DSCR ($) and UW NCF DSCR ($) are based on the straight-line average contractual rent over the loan term of the sole tenant, Spectra Energy Westheimer, LLC. With respect to Loan No. 42, Railway Loft, Borrower is currently receiving an Enterprise Zone tax credit and a Brownfields tax credit that will expire in 2017. The lender underwrote real estate taxes to average the real estate tax bill during loan term.  Annual tax liability assumes a 1% annual increase in value and a $0.02 / $100 value annual reduction in tax rate.
(16)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 1, CityPlace, the related borrower was required to deposit $3,377,055 for certain outstanding tenant improvements and leasing commissions related to renewals and expansions at the property and $3,000,000 for an upfront leasing reserve. With respect to Loan No. 18, Greensboro Portfolio, the borrower was required to deposit the following into the Upfront Other Reserve: (i) $1,526,008 for the seller leasing cost credit and (ii) $48,910 for the additional rollover reserve. With respect to Loan No. 28, Remount Business Park II, the related borrower was required to deposit $400,000 for one year of rent and reimbursements in connection with a proposed sublease from Science Applications International Corporation to Lockheed Martin that has not yet been executed.

A-1-32

	With respect to Loan No. 40, Port Aransas-Ingleside Portfolio, the borrower was required to deposit the following into the Upfront Other Reserve: (i) $750,000 to pay for the property improvement plan required by the franchise agreement, (ii) $370,000 for the seasonality reserve and (iii) $22,500 for Studio 6 improvement costs. With respect to Loan No. 56, Cathedral Place, the borrower was required to deposit the following into the Upfront Other Reserve: (i) $215,000 with respect to the Treasury on the Plaza tenant reserve and (ii) $79,537 for the expiring lease reserve. With respect to Loan No. 59, Holiday Inn Express Kirksville, the borrower was required to deposit the following into the Upfront Other Reserve: (i) $390,000 to pay for the property improvement plan required by the franchise agreement and (ii) $12,363 for the parking reserve.
(17)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. With respect to Loan No. 1, CityPlace, the borrower is required to deposit $102,500 into the Monthly TI/LC Reserve commencing on November 1, 2015. With respect to Loan No. 4, Mall at Barnes Crossing and Market Center Tupelo, commencing on the date a tenant under an anchor lease, as defined in the loan agreement, (i) has failed to renew or extend such anchor lease by the earlier of the applicable renewal notice period under such anchor lease, (ii) defaults beyond applicable grace and cure periods under such anchor lease, (iii) becomes subject to a petition under the bankruptcy code or any other creditors rights laws or makes an assignment for the benefit of creditors or (iv) ceases operations at the space demised pursuant to such anchor lease in violation of the terms of the applicable anchor lease; borrower will make monthly deposits of all excess cash into the anchor lease reserve in the amount up to $10.00 per square foot of space demised pursuant to any anchor lease less the aggregate amount of any lease termination payment deposited into the rollover reserve account with respect to such anchor lease. With respect to Loan No. 5, Spectra Energy Headquarters, the requirement for the borrower to make monthly deposits into the Capex Reserve, Real Estate Tax Reserve, TI/LC Reserve, and Insurance Reserve, is waived so long as, among other things, (i) no event of default exists, (ii) the Tenant is not in default of its obligations to pay or perform such obligations under its lease and (iii) with respect to the insurance reserve, the insurance required under the lease is approved at closing. With respect to Loan No. 6, Hilton Houston Post Oak, in addition to the regular deposits into the Monthly Capex Reserve, the borrower is also required to deposit a monthly amount reasonably estimated by the lender to complete any work required by the property improvement plan under the franchise agreement.  The monthly deposits for the property improvement plan will be waived to the extent the borrower provides evidence of compliance with any property improvement plan requirements. Regular deposits to the Monthly Capex Reserve will be waived to the extent the borrower delivers a letter of credit in the following amount: (i) prior to the end of  the 2015 fiscal year, $3,750,000 and (ii) at any time after the end of 2015 fiscal year, 12.0% of gross income from operations for the immediately preceding fiscal year.
	With respect to Loan No. 8, Florida Multifamily Portfolio, the borrower is required to deposit $183,167 (approximately $1,000 per unit annually) into the Monthly Capex Reserve. On April 1, 2016, the monthly escrow is reduced to $67,589 (approximately $369 per unit annually). With respect to Loan No. 9, Wilton Commercial Portfolio, in the event that one of the five identified grocery anchor tenants across the portfolio ceases to operate at its respective property, goes bankrupt, or fails to renew its lease, borrower will make monthly deposits into the replacement reserve in the amount of $250,008 per annum, if at the Hanover Commons property; $485,004 per annum, if at the Tuckahoe Village property; $750,000 per annum, if at the John Rolfe Commons property; $300,000 per annum, if at the Shoppes at Crossridge property; and $280,008 per annum, if at the Montpelier Shopping Center property. With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, the borrower is required to deposit $91,780 into the Monthly Other Reserve ($) on each payment date in December 2014, January 2015 and February 2015 and springing thereafter, for the Oasis Legal Finance and Qualsite free rent periods.

A-1-33

With respect to Loan No. 11, American Center, the borrower shall make deposits into the Monthly TI/LC Reserve ($) of $84,773 through and including the payment date in November 2016.  After such date, the required Monthly TI/LC Reserve deposit will be $42,386. In addition, the borrower shall make deposits into a Monthly Other Reserve ($) related to tenant improvements and leasing commissions for Sun Communities Operating LP of $42,386 through and including the payment date in May 2017.

With respect to Loan No. 13, Southport Plaza, commencing on the earliest to occur of (i) January 31, 2018 (nine months prior to Xerox’s current expiration date); (ii) January 31, 2020, if Xerox exercises its first option to extend the expiration date of the lease to October 31, 2020; or (iii) January 31, 2022, if Xerox exercises its second option to extend the expiration date of the lease to October 31, 2022, the borrower will make monthly deposits into the rollover reserve in the amount of $200,000 capped at $1,750,000.

With respect to Loan No. 15, Legacy Apartments, monthly deposits of $19,600 will be required to be deposited into a liquidity reserve to be held as additional collateral for the mortgage loan. Provided that no event of default or other trigger event (as defined in the loan documents) exists, monthly deposits into the liquidity reserve shall be suspended at any time that the balance is equal to or greater than $287,000. Funds in the liquidity reserve are available to the borrower for any extraordinary capital expenditure in excess of $100,000. On or after September 6, 2017, if (i) no event of default exists, (ii) the Debt Yield on Underwritten Net Cash Flow is greater than or equal to 9.0% (based on the trailing twelve calendar months), (iii) the DSCR at the related mortgaged property is greater than or equal to 1.50x (based on the trailing twelve calendar months) and (iv) the funds in the liquidity reserve are equal to or greater than the liquidity reserve cap, then replenishment of the liquidity reserve shall cease and any proceeds in the liquidity reserve will be transferred to the replacement reserve.

With respect to Loan No. 16, Fox Haven Apartments, monthly deposits of $6,200 will be required to be deposited into a liquidity reserve to be held as additional collateral for the mortgage loan. Provided that no event of default or other trigger event (as defined in the loan documents) exists, monthly deposits into the liquidity reserve shall be suspended at any time that the balance is equal to or greater than $113,000. Funds in the liquidity reserve are available to the borrower for any extraordinary capital expenditure in excess of $100,000. On or after September 6, 2017, if (i) no event of default exists, (ii) the Debt Yield on Underwritten Net Cash Flow is greater than or equal to 9.0% (based on the trailing twelve calendar months), (iii) the DSCR at the related mortgaged property is greater than or equal to 1.50x (based on the trailing twelve calendar months) and (iv) the funds in the liquidity reserve are equal to or greater than the liquidity reserve cap, then replenishment of the liquidity reserve shall cease and any proceeds in the liquidity reserve will be transferred to the replacement reserve.

With respect to Loan No. 22, 3600 San Clemente Building B, the borrower shall make deposits into the Monthly TI/LC Reserve ($) of $18,806 through and including the payment date in December 2017.  After such date, provided no sweep event is continuing, the required Monthly TI/LC Reserve deposit will be $7,522.

With respect to Loan No. 24, Turk’s Head Building, in the event that the Rollover Reserve Fund balance is equal to or less than $200,000, borrower will make monthly deposits into the Rollover Reserve Fund in the amount of $12,218, capped at $200,000.

With respect to Loan No. 28, Remount Business Park II, the borrower shall make deposits into the Monthly TI/LC Reserve ($) of $13,143 through and including the payment date in October 2016.  After such date, the required Monthly TI/LC Reserve ($) deposit will be $10,953.

With respect to Loan No. 31, Holiday Inn Charlotte University, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of one-twelfth of (i) 4.0% of the gross income from operations or (ii) the amount of the deposit required by franchisor for FF&E under the franchise agreement.

With respect to Loan No. 34, Holiday Inn Express & Suites Warminster, the borrower will make monthly deposits into the FF&E reserve in an amount equal to the greater of (i) on each payment date through and including October 6, 2018, $13,333.00, or the amount required to be collected pursuant to the franchise agreement during such period and  (ii) for the payment date beginning on November 6, 2018, through and including the maturity date, $8,000.00, or the amount required to be collected pursuant to the franchise agreement.  In addition, on each payment date after the effectiveness of any future property improvement plan, the borrower will make monthly deposits into the PIP reserve equal to amounts estimated by the lender.

With respect to Loan No. 36, Hilton Garden Inn - North Little Rock, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of (i) the then existing FF&E Reserve Monthly Deposit ($13,360), (ii) 4.0% of room revenue or (iii) any amount required under the franchise agreement. In addition, at any time additional PIP is required under the franchise agreement or 24 months prior to expiration of the franchise

A-1-34

	agreement and lender determines that future PIP is required, borrower will deposit into the PIP reserve 125% of the estimated cost. With respect to Loan No. 37, Crossroads Square Shopping Center, the borrower has deposited with the escrow agent $400,000. In the event the tenant RaceTrac fails to open within one year from the loan closing date, borrower will notify escrow agent to deposit the $400,000 with lender. With respect to Loan No. 40, Port Aransas-Ingleside Portfolio, the borrower is required to make monthly deposits of 4.0% of monthly gross revenues for the preceding month into the FF&E Reserve account for both Holiday Inn Express Port Aransas property and Studio 6 Ingleside property, respectively. With respect to Loan No. 45, One & Two Monaco, in the event that the balance of the rollover reserve is less than $192,707, the borrower will make monthly deposits into the replacement reserve in the amount of $5,353, capped at $192,707. In addition, in the event that the replacement reserve balance is less than $51,388, the borrower will make monthly deposits into the replacement reserve in the amount of $2,141, capped at $51,388. With respect to Loan No. 48, Hilton Garden Inn Kankakee, on the closing date, the borrower deposited $61,000 into a seasonality reserve. Following a disbursement from the seasonality reserve, on each payment date occurring in the months of April through October of each year, the borrower will be required to deposit an amount equal to one-seventh of the difference between $61,000 and the amount of seasonality reserve funds on deposit into the seasonality reserve which can be used to cover debt service payments on the payment dates in November, December, January, February and March of each year. With respect to Loan No. 49, Hampton Inn Houston – Northwest, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of (i) 3.0% of room revenue or (ii) any amount required under the franchise agreement. With respect to Loan No. 51, Holiday Inn Express Hotel & Suites Franklin, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of (i) the then existing FF&E Reserve Monthly Deposit ($6,900), (ii) 4.0% of room revenue or (iii) any amount required under the franchise agreement. In addition, at any time additional PIP is required under the franchise agreement or any time lender determines that future PIP is required, the borrower will deposit into the PIP reserve 125.0% of the estimate cost. With respect to Loan No. 52, Courtyard Daytona Beach, the borrower is required to make monthly deposits of $78,750 during March and April of every year, $17,500 during May of every year and the amount equal to the ground rent payable in the immediately following month into the Monthly Other Reserve.  In addition, the borrower is required to make monthly deposits of 6.0% of monthly gross revenues for the preceding month into the FF&E Reserve account. With respect to Loan No. 55, La Quinta Inn & Suites Jupiter, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of (i) one-twelfth of 4.0% of the greater of (A) the gross revenue generated during the 12 month period ending on the last day of the most recent calendar quarter and (B) the gross revenue projected in the then-effective approved annual budget for the 12 month period to which such approved annual budget relates or (ii) the amount, if any, required to be reserved under the franchise agreement and management agreement for FF&E work into the FF&E Reserve account.
	With respect to Loan No. 59, Holiday Inn Express Kirksville, the borrower will make monthly deposits into the FF&E reserve in the amount of the greater of (i) one-twelfth of 4.0% of the greater of (A) the gross revenue generated during the 12 month period ending on the last day of the most recent calendar quarter and (B) the gross revenue projected in the then-effective approved annual budget for the 12 month period to which such approved annual budget relates or (ii) the amount, if any, required to be reserved under the franchise agreement and management agreement for FF&E work into the FF&E Reserve account. With respect to Loan No. 60, Sherwood Plaza, commencing on the payment date on which the balance of the replacement reserve is below $80,000, the borrower will make monthly deposits of $1,735 into the replacement reserve capped at $80,000. In addition, commencing on the payment date on which the rollover reserve balance is below $75,000, the borrower will make monthly deposits of $4,610 into the rollover reserve capped at $75,000, as long as there is no event of default and occupancy is at least 90.0%.
(18)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

A-1-35

	With respect to Loan No. 7, Atlanta Decorative Arts Center, beginning January 1, 2018 the TI/LC Reserve Cap decreases to $650,000 from $1,000,000. With respect to Loan No. 11, American Center, the Monthly TI/LC Reserve is capped at $4,000,000. The cap will be reduced to $3,000,000 upon: (i) the property’s five largest tenants renewing their respective leases (or a new lease is executed by a satisfactory replacement tenant) or (ii) on June 30, 2018, the property is at least 75.0% physically occupied and DSCR (based on the trailing twelve months) is at least 1.40x. With respect to Loan No. 22, 3600 San Clemente Building B, the Monthly TI/LC Reserve is capped at $451,335. The cap will be reduced to $350,000 on the payment date in January 2018. With respect to Loan No. 50, Maxim Business Park, the Monthly TI/LC Reserve will be capped at $300,000 after the payment date in November 2018. In the event Emoteq Corp. renews its lease for a minimum of three years on or before November 30, 2018, funds on deposit in excess of the cap will be released to the borrower upon commencement of the cap. In the event Emoteq Corp. fails to renew its lease for a minimum of three years on or before November 30, 2018, funds on deposit in the TI/LC reserve in excess of the cap may not be released to the borrower until the property is re-leased to 85.8% occupancy, unless in connection with a draw request for tenant improvements and leasing commission costs related to re-tenanting of the Emoteq space. The TI/LC Reserve will also be subject to a floor of $200,000. Proceeds up to the TI/LC reserve floor of $200,000 may only be used for tenant improvements and leasing costs associated with the space currently occupied by Emoteq Corp. In the event Emoteq Corp. extends its lease: (i) for three years (with no early termination options) at a rent equal to or greater than its current rent, the TI/LC floor will be lowered to $150,000, (ii) for five years (with no early termination options) at a rent equal to or greater than its current rent, the TI/LC floor will be lowered to $100,000 or (iii) a minimum of two years beyond the Loan term (with no early termination options), the TI/LC reserve floor will be eliminated and the TI/LC reserve cap will be reduced to $150,000. With respect to Loan No. 63, East Jackson Shopping Center, the Monthly TI/LC Reserve is capped at $200,000. The cap will be reduced to $150,000 upon Kroger executing a lease extension.
(19)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants for any Mortgaged Property.
(20)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 13, Southport Plaza, the 5th Largest Tenant, GSA VA, is currently on a month-to-month basis and is in negotiations for a 10-year renewal. GSA VA has been at the property since 2003.
(21)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 1, CityPlace, the 3rd Largest Tenant, Daugherty Systems, has an arrangement in place with Anheuser-Busch InBev, Inc. (“A-B Inc.”), whereby A-B Inc. reimburses the tenant for office rent due under the lease.  The tenant has the right to terminate its lease in part with respect to 17,437 square feet at any time after the tenant receives notice from A-B Inc. terminating reimbursement for office rent at the property, with six months’ notice and the payment of a termination fee.  The 4th Largest Tenant, Bunzl Distribution USA, Inc. has a one-time option to terminate its lease as of August 31, 2019 with nine months’ notice and the payment of a termination fee. With respect to Loan No. 2, BankNote Building, the Largest Tenant, The New York City Human Resources Administration, has the right to contract or terminate its lease on September 2024 with 12 or 18 months’ notice, respectively, and the payment of a termination fee.  The 3rd Largest Tenant, New York City Department of Education, has the right to terminate its lease on July 31, 2023 with 18 months’ notice. With respect to Loan No. 7, Atlanta Decorative Arts Center, the 2nd Largest Tenant, Jerry Pair & Associates, may terminate its lease if 50.0% or more of the fifth floor at the related mortgaged property is vacant for 12 consecutive months. With respect to Loan No. 9, Wilton Commercial Portfolio, the Largest Tenant at the 338 Oyster Point Road mortgaged property, First Discover Child Development Center, LLC, has a one-time right to terminate if it cannot

A-1-36

obtain a state license to operate daycare, and the 3rd Largest Tenant at The Shoppes at Crossridge mortgaged property, Count’s Hallmark, has a right to terminate with 90 days’ notice given between January 1, 2017 and January 31, 2017 if 2016 sales do not exceed $400,000.

With respect to Loan No. 10, 9525 West Bryn Mawr Avenue, the Largest Tenant, Life Fitness, has the right to terminate its lease on December 31, 2021 with 12 months’ notice and the payment of a termination fee of unamortized leasing commissions, rent abatements, tenant allowances and tenant improvements.  The 2nd Largest Tenant, World Kitchen, has the right to terminate or contract its lease on December 31, 2021, with 12 months’ notice and payment of a termination fee of unamortized leasing commissions, rent abatements and tenant allowances.  The 3rd Largest Tenant, Fonterra (USA) Inc., has the right to terminate its lease as to the whole or in part on May 14, 2015 with 12 months’ notice and payment of a termination fee of unamortized leasing commissions, rent abatements and tenant allowances.

With respect to Loan No. 11, American Center, the Largest Tenant, Sun Communities Operating LP, has the right to downsize a portion of its lease space consisting of 20,087 square feet with 90 days’ notice and payment of a termination fee equal to 50% of the rent owed for the remaining lease term. Additionally, the 2nd Largest Tenant, Jaffe, Raitt, Heuer & Weiss, P.C., has the right to downsize a portion of its lease space consisting of 20,204 square feet with nine months’ notice and payment of a termination fee equal to unamortized tenant improvements related to the relinquished space.

With respect to Loan No. 13, Southport Plaza, the 2nd Largest Tenant, Xerox, may terminate its lease upon giving landlord six months prior written notice of termination if tenant’s contract to fulfill operational requirements for E-Z Pass was canceled or expired. The tenant must pay a termination fee equal to all unamortized costs of any broker’s commissions, tenant improvement allowance, inducements and legal fees.

With respect to Loan No. 14, Mason Devonshire Plaza, the 5th Largest Tenant, Logix Federal Credit, may terminate its lease at the conclusion of the 60th month of the lease term, upon six months’ notice and payment of the straight line unamortized costs of the TI Allowance and Commission no later than three months prior to the Early Termination Date.

With respect to Loan No. 18, Greensboro Portfolio, the single tenant at the Air Park West - 1 mortgaged property, Volvo Trucks North America, may terminate its lease on December 31, 2018 with 270 days’ notice and payment of a termination fee equal to the unamortized (i) leasing commissions; (ii) tenant improvements; and (iii) one year’s annual rent. In addition, the single tenant at the Air Park West - 2 mortgaged property, Berkley Insurance, has a one-time right to terminate its lease effective April 1, 2022 with 270 days’ notice.  Tenant must pay a termination fee equal to unamortized leasing commissions, tenant improvements, moving allowances and free rent concessions and one year’s annual rent.

With respect to Loan No. 23, Vallejo Plaza, the Largest Tenant, Seafood City Supermarket, subleases approximately 30% of its space to several subtenants.

With respect to Loan No. 24, Turk’s Head Building, the Largest Tenant, Bank Rhode Island, has a one-time option to reduce its space on the fifteenth floor by a minimum of 1,500 rentable square feet and a maximum of 3,500 rentable square feet on June 30, 2020 with at least nine months prior written notice to landlord. The tenant will reimburse landlord for any unamortized construction and leasing costs for the portion of space terminated computed on a straight line basis.

With respect to Loan No. 27, Westfield Village, the 2nd Largest Tenant, Best Buy, may terminate its lease on January 31, 2016 with 12 months’ notice. In addition, the 3rd Largest Tenant, PetSmart, has subleased its space to Total Beverage.

With respect to Loan No. 28, Remount Business Park II, the 3rd Largest Tenant, Booz Allen Hamilton, has a one-time right to terminate its lease on June 30, 2017 with six months’ notice and the payment of a termination fee of unamortized tenant improvements and leasing commissions.

With respect to Loan No. 29, Williamson Office Portfolio, the 3rd Largest Tenant at the Energy Park I & II property, Arthuni. Gallagher & Co., has a one-time option to terminate its lease upon giving landlord written notice of termination on October 31, 2014 and termination will be effective April 30, 2015. The tenant must pay a termination fee equal to all unamortized construction costs, two months of rent and leasing/brokerage commissions related to the lease.

A-1-37

	With respect to Loan No. 33, Commerce Center, the 2nd Largest Tenant, Advantage Sales & Marketing LLC, may terminate its lease at any time if Jewel Food Stores closes its buying office or relocates 100 miles from the premises by giving notice 180 days prior to the early termination date. The tenant shall pay an amount which equals the aggregate of the following unamortized landlord costs and expenses: landlord improvement costs, broker’s commission, rent abatement, and landlord’s design/architectural fees related to the landlord improvements amortized at the rate of eight percent (8%) per annum as the termination fee. In addition, the 3rd Largest Tenant, GN Hearing Care Corporation, has an option to terminate its lease on or after July 31, 2017 upon giving notice at least 365 days before the early termination date. The tenant shall pay to landlord an amount equal to the aggregate unamortized tenant improvement allowance, broker’s commissions and rent abatement, using an 8% interest rate. One half of the payment must be made upon tenant providing notice to landlord of its election to terminate and the 2nd half has to be paid within 30 days prior to the early termination date. With respect to Loan No. 38, Brettwood Village Shopping Center, the 2nd Largest Tenant, T.J. Maxx, has a one-time option to terminate its lease upon giving landlord written notice of termination on or prior to August 1, 2017 and termination will be effective January 31, 2018. With respect to Loan No. 42, Railway Loft, the Largest Tenant, WellDoc, may terminate its lease on August 7, 2016 with 90 days’ notice if one of the following are in effect (i) there is a change of control within WellDoc, (ii) all or a substantial part of the assets of tenant are placed in the hands of a liquidator, receiver or trustee, or the tenant makes an assignment for the benefit of creditors, or admits in writing that it cannot meet its obligations, or is adjudicated a bankrupt, or the tenant institutes any proceedings under any federal or state bankruptcy law, or (iii) a majority of tenant’s board of directors determines that the premises can no longer accommodate tenant’s physical space needs and it is necessary for the tenant to relocate its headquarters. With respect to Loan No. 44, Four United Plaza, the 4th Largest Tenant, Shaw Project Services Group, Inc, has a one-time option to terminate its lease on July 1, 2016 upon giving notice at least 180 days prior to termination date. The tenant shall pay to landlord an amount equal to the total unamortized tenant improvement and commission costs for this lease amortized over the primary term, at 7% interest, plus a penalty equal to two months base rent. With respect to Loan No. 50, Maxim Business Park, the Largest Tenant, Emoteq Corp., may terminate its lease on November 30, 2016 or November 30, 2017, with 180 days’ notice and payment of a termination fee plus unamortized tenant allowances. With respect to Loan No. 56, Cathedral Place, the Largest Tenant, The Treasury on the Plaza, may terminate its lease on any date in the 3rd, 4th or 5th year, upon two months’ notice and payment of an early termination fee of $43,333 (which will reduce to $10,833 at the beginning of the seventh month of the fifth year).
(22)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. With respect to Loan No. 1, CityPlace, the guaranty limits the liability of the related guarantor for any breaches or violations of the full recourse carveout provisions related to bankruptcy and insolvency matters in the mortgage loan documents to twenty percent (20%) of the then-current principal balance of the related mortgage loan at the time of the breach or violation. With respect to Loan No. 3, Grapevine Mills, there is no Carveout Guarantor, and the borrower is the sole party responsible for any violations or breaches of the non-recourse carveout provisions in the mortgage loan documents. With respect to Loan No. 64, Tractor Supply - Bennett, there is no Carveout Guarantor, and the borrower is the sole party responsible for any violations or breaches of the non-recourse carveout provisions in the mortgage loan documents.
(23)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(24)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “Certain Legal Aspects of the Mortgage Loans” in this Free Writing Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

A-1-38

With respect to Loan No. 2, BankNote Building, an affiliated entity of the borrower has incurred a secured loan in the original principal amount of approximately $17.7 million made by Manufacturers and Traders Trust Company, as trustee for the registered certificate holders of the Lance-CGA Credit Lease-Backed Pass Through Trust Certificates, Series 2012-CTL-TI-1.  Such loan was made to finance certain tenant improvements for the Largest Tenant at the mortgaged property.  See “Description of the Mortgage Pool – Additional Debt – Other Secured Indebtedness” in the Free Writing Prospectus for additional details.

With respect to Loan No. 18, Greensboro Portfolio, at the mortgage loan origination, an affiliate of LCF provided a $2,850,000 mezzanine loan, which is ultimately secured by a 100% pledge of the direct or equity interest in the related borrower. See “Description of the Mortgage Loans – Additional Debt” in this Free Writing Prospectus.

With respect to Loan No. 42, Railway Loft, at the mortgage loan origination, a second mortgage lien exists in favor of the City of Baltimore with an original balance of $744,165 and a first payment date of August 1, 2014 in connection with tax credit financing related to certain previous renovations at the property.  The second lien is subordinated to the lien of the subject mortgage and the maturity date of the second lien is July 1, 2025. Additionally, the DSCRs related to the additional subordinate debt are calculated using the average of 12 monthly debt service payments following the Cut-off Date. See “Description of the Mortgage Loans – Additional Debt” in this Free Writing Prospectus.

With respect to Loan No. 42, Railway Loft, at the mortgage loan origination, a third mortgage lien exists in favor of a charity, Railway CPSC, LLC in the amount of $2,109,000 in connection with certain tax credit financing.  The charity purchased the mortgage for $23,000 and the borrower made a contribution to the charity in the amount of $30,000.  The borrower’s sole obligation with respect to the lien is to make annual interest only payments at 0.5% per annum through the maturity date of February 20, 2047.  The third lien is subject to a subordination and standstill agreement. Additionally, the DSCRs related to the additional subordinate debt are calculated using the sum of 12 interest-only payments following the Cut-off Date. See “Description of the Mortgage Loans – Additional Debt” in this Free Writing Prospectus.

A-1-39